[MBRIGHT] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -25.81%
YoY- -299.94%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 47,801 69,090 77,012 44,382 67,167 75,632 53,600 -1.88%
PBT 14,702 11,048 -18,686 -37,597 -6,761 -196,065 6,086 15.81%
Tax -4,020 -30,490 -2,057 84 -2,601 -41 -1,000 26.07%
NP 10,682 -19,442 -20,743 -37,513 -9,362 -196,106 5,086 13.15%
-
NP to SH 10,682 -19,273 -20,705 -37,442 -9,362 -196,106 5,086 13.15%
-
Tax Rate 27.34% 275.98% - - - - 16.43% -
Total Cost 37,119 88,532 97,755 81,895 76,529 271,738 48,514 -4.36%
-
Net Worth 138,331 129,692 128,700 170,173 222,708 214,259 201,599 -6.07%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 138,331 129,692 128,700 170,173 222,708 214,259 201,599 -6.07%
NOSH 223,114 447,216 389,999 447,826 412,422 412,037 420,000 -9.99%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 22.35% -28.14% -26.93% -84.52% -13.94% -259.29% 9.49% -
ROE 7.72% -14.86% -16.09% -22.00% -4.20% -91.53% 2.52% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 21.42 15.45 19.75 9.91 16.29 18.36 12.76 9.00%
EPS 4.79 -4.31 -5.31 -8.36 -2.27 -47.59 1.21 25.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.29 0.33 0.38 0.54 0.52 0.48 4.35%
Adjusted Per Share Value based on latest NOSH - 447,826
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1.89 2.73 3.04 1.75 2.65 2.99 2.12 -1.89%
EPS 0.42 -0.76 -0.82 -1.48 -0.37 -7.74 0.20 13.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0546 0.0512 0.0508 0.0672 0.0879 0.0846 0.0796 -6.08%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.12 0.10 0.37 0.31 0.35 0.69 1.09 -
P/RPS 0.56 0.65 1.87 3.13 2.15 3.76 8.54 -36.47%
P/EPS 2.51 -2.32 -6.97 -3.71 -15.42 -1.45 90.01 -44.90%
EY 39.90 -43.10 -14.35 -26.97 -6.49 -68.98 1.11 81.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.34 1.12 0.82 0.65 1.33 2.27 -33.83%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 24/02/09 28/02/08 28/02/07 09/03/06 29/03/05 27/02/04 -
Price 0.13 0.11 0.27 0.50 0.35 0.61 0.95 -
P/RPS 0.61 0.71 1.37 5.05 2.15 3.32 7.44 -34.06%
P/EPS 2.72 -2.55 -5.09 -5.98 -15.42 -1.28 78.45 -42.86%
EY 36.83 -39.18 -19.66 -16.72 -6.49 -78.02 1.27 75.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.38 0.82 1.32 0.65 1.17 1.98 -31.17%

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