[MBRIGHT] YoY TTM Result on 31-Dec-2020 [#2]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 17.03%
YoY- 13.43%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 37,853 31,917 18,600 12,806 22,061 15,325 23,634 7.50%
PBT 12,687 10,981 -97,060 -11,343 -9,093 -9,359 -4,966 -
Tax -3,679 -2,433 6,730 0 818 476 -200 56.44%
NP 9,008 8,548 -90,330 -11,343 -8,275 -8,883 -5,166 -
-
NP to SH 9,569 9,067 -90,369 -11,218 -9,922 -8,883 -5,166 -
-
Tax Rate 29.00% 22.16% - - - - - -
Total Cost 28,845 23,369 108,930 24,149 30,336 24,208 28,800 0.02%
-
Net Worth 236,795 194,734 75,881 158,897 173,932 176,880 186,707 3.71%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 236,795 194,734 75,881 158,897 173,932 176,880 186,707 3.71%
NOSH 2,393,214 1,947,346 421,566 324,281 294,801 245,667 245,667 41.88%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 23.80% 26.78% -485.65% -88.58% -37.51% -57.96% -21.86% -
ROE 4.04% 4.66% -119.09% -7.06% -5.70% -5.02% -2.77% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 1.60 1.64 4.41 3.95 7.48 6.24 9.62 -24.09%
EPS 0.40 0.47 -21.44 -3.46 -3.37 -3.62 -2.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.18 0.49 0.59 0.72 0.76 -26.77%
Adjusted Per Share Value based on latest NOSH - 324,281
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 1.50 1.26 0.73 0.51 0.87 0.61 0.93 7.62%
EPS 0.38 0.36 -3.57 -0.44 -0.39 -0.35 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0935 0.0769 0.03 0.0628 0.0687 0.0699 0.0738 3.70%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 -
Price 0.20 0.17 0.085 0.15 0.105 0.155 0.205 -
P/RPS 12.51 10.37 1.93 3.80 1.40 2.48 2.13 31.26%
P/EPS 49.49 36.51 -0.40 -4.34 -3.12 -4.29 -9.75 -
EY 2.02 2.74 -252.19 -23.06 -32.05 -23.33 -10.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.70 0.47 0.31 0.18 0.22 0.27 36.03%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/02/24 28/02/23 15/02/22 23/02/21 20/08/19 14/08/18 09/08/17 -
Price 0.17 0.175 0.085 0.145 0.10 0.165 0.175 -
P/RPS 10.63 10.68 1.93 3.67 1.34 2.65 1.82 31.15%
P/EPS 42.07 37.59 -0.40 -4.19 -2.97 -4.56 -8.32 -
EY 2.38 2.66 -252.19 -23.86 -33.66 -21.91 -12.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.75 0.47 0.30 0.17 0.23 0.23 35.99%

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