[MBRIGHT] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
10-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 63.12%
YoY- -87.96%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 29,540 33,549 38,561 36,786 78,951 31,083 43,337 -6.18%
PBT -22,682 36,639 5,851 4,004 19,710 11,189 5,321 -
Tax -207 -161 -1,625 -1,872 -2,008 -2,991 -2,004 -31.47%
NP -22,889 36,478 4,226 2,132 17,702 8,198 3,317 -
-
NP to SH -22,889 36,478 4,226 2,132 17,702 8,198 3,317 -
-
Tax Rate - 0.44% 27.77% 46.75% 10.19% 26.73% 37.66% -
Total Cost 52,429 -2,929 34,335 34,654 61,249 22,885 40,020 4.59%
-
Net Worth 194,077 216,187 0 167,084 240,900 144,720 136,640 6.01%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 194,077 216,187 0 167,084 240,900 144,720 136,640 6.01%
NOSH 245,667 245,667 245,667 225,789 330,000 222,647 223,999 1.54%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -77.48% 108.73% 10.96% 5.80% 22.42% 26.37% 7.65% -
ROE -11.79% 16.87% 0.00% 1.28% 7.35% 5.66% 2.43% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 12.02 13.66 15.70 16.29 23.92 13.96 19.35 -7.62%
EPS -9.32 14.85 1.72 0.94 5.36 3.68 1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.88 0.00 0.74 0.73 0.65 0.61 4.39%
Adjusted Per Share Value based on latest NOSH - 225,789
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.17 1.33 1.52 1.45 3.12 1.23 1.71 -6.12%
EPS -0.90 1.44 0.17 0.08 0.70 0.32 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0767 0.0854 0.00 0.066 0.0952 0.0572 0.054 6.01%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.265 0.38 0.44 0.425 0.26 0.17 0.14 -
P/RPS 2.20 2.78 2.80 2.61 1.09 1.22 0.72 20.44%
P/EPS -2.84 2.56 25.58 45.01 4.85 4.62 9.45 -
EY -35.16 39.07 3.91 2.22 20.63 21.66 10.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.43 0.00 0.57 0.36 0.26 0.23 6.72%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 11/05/15 20/05/14 10/05/13 14/05/12 19/05/11 19/05/10 -
Price 0.29 0.38 0.43 0.47 0.25 0.15 0.12 -
P/RPS 2.41 2.78 2.74 2.88 1.04 1.07 0.62 25.36%
P/EPS -3.11 2.56 25.00 49.78 4.66 4.07 8.10 -
EY -32.13 39.07 4.00 2.01 21.46 24.55 12.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.00 0.64 0.34 0.23 0.20 10.78%

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