[MBRIGHT] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -214.32%
YoY- 72.48%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 85,534 30,476 30,950 54,850 65,362 78,996 46,023 10.87%
PBT 20,263 15,887 8,187 19,805 -6,365 -29,718 -29,285 -
Tax -2,651 -4,374 -674 -23,998 -9,059 -1,962 -537 30.45%
NP 17,612 11,513 7,513 -4,193 -15,424 -31,680 -29,822 -
-
NP to SH 17,612 11,513 7,513 -4,193 -15,238 -31,649 -29,761 -
-
Tax Rate 13.08% 27.53% 8.23% 121.17% - - - -
Total Cost 67,922 18,963 23,437 59,043 80,786 110,676 75,845 -1.82%
-
Net Worth 164,145 147,907 140,300 126,998 133,186 147,042 187,525 -2.19%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 164,145 147,907 140,300 126,998 133,186 147,042 187,525 -2.19%
NOSH 221,818 224,102 230,000 222,803 443,953 445,582 446,489 -10.99%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 20.59% 37.78% 24.27% -7.64% -23.60% -40.10% -64.80% -
ROE 10.73% 7.78% 5.35% -3.30% -11.44% -21.52% -15.87% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 38.56 13.60 13.46 24.62 14.72 17.73 10.31 24.56%
EPS 7.94 5.14 3.27 -1.88 -3.43 -7.10 -6.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.66 0.61 0.57 0.30 0.33 0.42 9.89%
Adjusted Per Share Value based on latest NOSH - 222,803
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.38 1.20 1.22 2.17 2.58 3.12 1.82 10.85%
EPS 0.70 0.45 0.30 -0.17 -0.60 -1.25 -1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0648 0.0584 0.0554 0.0502 0.0526 0.0581 0.0741 -2.20%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.28 0.12 0.12 0.12 0.16 0.39 0.30 -
P/RPS 0.73 0.88 0.89 0.49 1.09 2.20 2.91 -20.56%
P/EPS 3.53 2.34 3.67 -6.38 -4.66 -5.49 -4.50 -
EY 28.36 42.81 27.22 -15.68 -21.45 -18.21 -22.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.18 0.20 0.21 0.53 1.18 0.71 -9.88%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 24/11/11 29/11/10 25/11/09 27/11/08 27/11/07 28/11/06 -
Price 0.55 0.16 0.16 0.14 0.10 0.38 0.32 -
P/RPS 1.43 1.18 1.19 0.57 0.68 2.14 3.10 -12.08%
P/EPS 6.93 3.11 4.90 -7.44 -2.91 -5.35 -4.80 -
EY 14.44 32.11 20.42 -13.44 -34.32 -18.69 -20.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.24 0.26 0.25 0.33 1.15 0.76 -0.44%

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