[MBRIGHT] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -2.14%
YoY- 52.97%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 30,990 35,755 37,112 85,534 30,476 30,950 54,850 -9.07%
PBT 33,520 849 7,980 20,263 15,887 8,187 19,805 9.16%
Tax 1,101 -1,480 -2,336 -2,651 -4,374 -674 -23,998 -
NP 34,621 -631 5,644 17,612 11,513 7,513 -4,193 -
-
NP to SH 34,621 -631 5,644 17,612 11,513 7,513 -4,193 -
-
Tax Rate -3.28% 174.32% 29.27% 13.08% 27.53% 8.23% 121.17% -
Total Cost -3,631 36,386 31,468 67,922 18,963 23,437 59,043 -
-
Net Worth 21,618,781 157,500 169,538 164,145 147,907 140,300 126,998 135.32%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 21,618,781 157,500 169,538 164,145 147,907 140,300 126,998 135.32%
NOSH 245,667 245,667 223,076 221,818 224,102 230,000 222,803 1.64%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 111.72% -1.76% 15.21% 20.59% 37.78% 24.27% -7.64% -
ROE 0.16% -0.40% 3.33% 10.73% 7.78% 5.35% -3.30% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 12.61 17.03 16.64 38.56 13.60 13.46 24.62 -10.54%
EPS 14.09 -0.30 2.53 7.94 5.14 3.27 -1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 88.00 0.75 0.76 0.74 0.66 0.61 0.57 131.52%
Adjusted Per Share Value based on latest NOSH - 221,818
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1.22 1.41 1.47 3.38 1.20 1.22 2.17 -9.14%
EPS 1.37 -0.02 0.22 0.70 0.45 0.30 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.537 0.0622 0.0669 0.0648 0.0584 0.0554 0.0502 135.28%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.30 0.43 0.51 0.28 0.12 0.12 0.12 -
P/RPS 2.38 2.53 3.07 0.73 0.88 0.89 0.49 30.12%
P/EPS 2.13 -143.11 20.16 3.53 2.34 3.67 -6.38 -
EY 46.98 -0.70 4.96 28.36 42.81 27.22 -15.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.57 0.67 0.38 0.18 0.20 0.21 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 12/11/14 25/11/13 22/11/12 24/11/11 29/11/10 25/11/09 -
Price 0.32 0.395 0.485 0.55 0.16 0.16 0.14 -
P/RPS 2.54 2.32 2.92 1.43 1.18 1.19 0.57 28.26%
P/EPS 2.27 -131.46 19.17 6.93 3.11 4.90 -7.44 -
EY 44.04 -0.76 5.22 14.44 32.11 20.42 -13.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.53 0.64 0.74 0.24 0.26 0.25 -

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