[MBRIGHT] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 216.72%
YoY- -67.95%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 26,438 30,990 35,755 37,112 85,534 30,476 30,950 -2.58%
PBT -23,829 33,520 849 7,980 20,263 15,887 8,187 -
Tax 91 1,101 -1,480 -2,336 -2,651 -4,374 -674 -
NP -23,738 34,621 -631 5,644 17,612 11,513 7,513 -
-
NP to SH -23,738 34,621 -631 5,644 17,612 11,513 7,513 -
-
Tax Rate - -3.28% 174.32% 29.27% 13.08% 27.53% 8.23% -
Total Cost 50,176 -3,631 36,386 31,468 67,922 18,963 23,437 13.51%
-
Net Worth 191,621 21,618,781 157,500 169,538 164,145 147,907 140,300 5.32%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 191,621 21,618,781 157,500 169,538 164,145 147,907 140,300 5.32%
NOSH 245,667 245,667 245,667 223,076 221,818 224,102 230,000 1.10%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -89.79% 111.72% -1.76% 15.21% 20.59% 37.78% 24.27% -
ROE -12.39% 0.16% -0.40% 3.33% 10.73% 7.78% 5.35% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 10.76 12.61 17.03 16.64 38.56 13.60 13.46 -3.65%
EPS -9.66 14.09 -0.30 2.53 7.94 5.14 3.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 88.00 0.75 0.76 0.74 0.66 0.61 4.17%
Adjusted Per Share Value based on latest NOSH - 223,076
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1.04 1.22 1.41 1.47 3.38 1.20 1.22 -2.62%
EPS -0.94 1.37 -0.02 0.22 0.70 0.45 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0757 8.537 0.0622 0.0669 0.0648 0.0584 0.0554 5.33%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.225 0.30 0.43 0.51 0.28 0.12 0.12 -
P/RPS 2.09 2.38 2.53 3.07 0.73 0.88 0.89 15.27%
P/EPS -2.33 2.13 -143.11 20.16 3.53 2.34 3.67 -
EY -42.95 46.98 -0.70 4.96 28.36 42.81 27.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.00 0.57 0.67 0.38 0.18 0.20 6.38%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 27/11/15 12/11/14 25/11/13 22/11/12 24/11/11 29/11/10 -
Price 0.215 0.32 0.395 0.485 0.55 0.16 0.16 -
P/RPS 2.00 2.54 2.32 2.92 1.43 1.18 1.19 9.03%
P/EPS -2.23 2.27 -131.46 19.17 6.93 3.11 4.90 -
EY -44.94 44.04 -0.76 5.22 14.44 32.11 20.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.00 0.53 0.64 0.74 0.24 0.26 1.24%

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