[MBRIGHT] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 56.03%
YoY- 52.66%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 78,951 31,083 43,337 66,545 72,869 49,790 62,711 3.90%
PBT 19,710 11,189 5,321 18,018 -10,373 -39,790 -11,044 -
Tax -2,008 -2,991 -2,004 -26,657 -7,567 47 -662 20.29%
NP 17,702 8,198 3,317 -8,639 -17,940 -39,743 -11,706 -
-
NP to SH 17,702 8,198 3,317 -8,475 -17,904 -39,676 -11,695 -
-
Tax Rate 10.19% 26.73% 37.66% 147.95% - - - -
Total Cost 61,249 22,885 40,020 75,184 90,809 89,533 74,417 -3.19%
-
Net Worth 240,900 144,720 136,640 133,752 142,905 160,520 204,947 2.72%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 240,900 144,720 136,640 133,752 142,905 160,520 204,947 2.72%
NOSH 330,000 222,647 223,999 222,920 446,581 445,888 445,538 -4.87%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 22.42% 26.37% 7.65% -12.98% -24.62% -79.82% -18.67% -
ROE 7.35% 5.66% 2.43% -6.34% -12.53% -24.72% -5.71% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 23.92 13.96 19.35 29.85 16.32 11.17 14.08 9.22%
EPS 5.36 3.68 1.48 -3.80 -4.01 -8.90 -2.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.65 0.61 0.60 0.32 0.36 0.46 7.99%
Adjusted Per Share Value based on latest NOSH - 222,920
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 3.12 1.23 1.71 2.63 2.88 1.97 2.48 3.89%
EPS 0.70 0.32 0.13 -0.33 -0.71 -1.57 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0951 0.0571 0.054 0.0528 0.0564 0.0634 0.0809 2.72%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.26 0.17 0.14 0.10 0.24 0.52 0.34 -
P/RPS 1.09 1.22 0.72 0.33 1.47 4.66 2.42 -12.43%
P/EPS 4.85 4.62 9.45 -2.63 -5.99 -5.84 -12.95 -
EY 20.63 21.66 10.58 -38.02 -16.70 -17.11 -7.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.26 0.23 0.17 0.75 1.44 0.74 -11.30%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 14/05/12 19/05/11 19/05/10 28/05/09 27/05/08 29/05/07 31/05/06 -
Price 0.25 0.15 0.12 0.17 0.22 0.35 0.32 -
P/RPS 1.04 1.07 0.62 0.57 1.35 3.13 2.27 -12.18%
P/EPS 4.66 4.07 8.10 -4.47 -5.49 -3.93 -12.19 -
EY 21.46 24.55 12.34 -22.36 -18.22 -25.42 -8.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.23 0.20 0.28 0.69 0.97 0.70 -11.32%

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