[MBRIGHT] YoY Quarter Result on 31-Mar-2003 [#1]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ--%
YoY- 105.54%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 30/09/00 CAGR
Revenue 12,790 17,246 14,446 11,407 6,651 5,347 8,715 7.22%
PBT -5,622 -1,339 1,528 1,401 -21,332 -17,373 -14,271 -15.57%
Tax -181 -2,120 -300 -404 -525 17,373 14,271 -
NP -5,803 -3,459 1,228 997 -21,857 0 0 -
-
NP to SH -5,792 -3,459 1,228 997 -21,857 -17,996 -14,647 -15.51%
-
Tax Rate - - 19.63% 28.84% - - - -
Total Cost 18,593 20,705 13,218 10,410 28,508 5,347 8,715 14.76%
-
Net Worth 204,947 215,878 200,573 195,245 -540,118 -573,575 -418,549 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 30/09/00 CAGR
Net Worth 204,947 215,878 200,573 195,245 -540,118 -573,575 -418,549 -
NOSH 445,538 415,151 409,333 415,416 188,260 188,242 188,281 16.94%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 30/09/00 CAGR
NP Margin -45.37% -20.06% 8.50% 8.74% -328.63% 0.00% 0.00% -
ROE -2.83% -1.60% 0.61% 0.51% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 30/09/00 CAGR
RPS 2.87 4.15 3.53 2.75 3.53 2.84 4.63 -8.32%
EPS -1.30 -0.84 0.30 0.24 -0.12 -9.56 -7.78 -27.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.52 0.49 0.47 -2.869 -3.047 -2.223 -
Adjusted Per Share Value based on latest NOSH - 415,416
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 30/09/00 CAGR
RPS 0.51 0.68 0.57 0.45 0.26 0.21 0.34 7.64%
EPS -0.23 -0.14 0.05 0.04 -0.86 -0.71 -0.58 -15.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0809 0.0852 0.0792 0.0771 -0.2133 -0.2265 -0.1653 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 30/09/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 0.34 0.61 0.85 0.87 0.00 0.00 0.00 -
P/RPS 11.84 14.68 24.09 31.68 0.00 0.00 0.00 -
P/EPS -26.15 -73.21 283.33 362.50 0.00 0.00 0.00 -
EY -3.82 -1.37 0.35 0.28 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.17 1.73 1.85 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 30/09/00 CAGR
Date 31/05/06 27/05/05 24/05/04 30/05/03 30/11/01 31/05/02 15/01/01 -
Price 0.32 0.42 0.83 0.60 0.00 0.00 0.00 -
P/RPS 11.15 10.11 23.52 21.85 0.00 0.00 0.00 -
P/EPS -24.62 -50.41 276.67 250.00 0.00 0.00 0.00 -
EY -4.06 -1.98 0.36 0.40 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.81 1.69 1.28 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment