[MBRIGHT] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
31-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 55.47%
YoY- 104.74%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 57,784 53,601 45,466 46,966 45,628 0 22,376 88.11%
PBT 6,112 6,086 9,757 8,022 5,604 -5,487,614 -92,128 -
Tax -1,200 -1,000 -3,086 -1,822 -1,616 0 -2,040 -29.77%
NP 4,912 5,086 6,670 6,200 3,988 -5,487,614 -94,168 -
-
NP to SH 4,912 5,086 6,670 6,200 3,988 -5,487,614 -94,168 -
-
Tax Rate 19.63% 16.43% 31.63% 22.71% 28.84% - - -
Total Cost 52,872 48,515 38,796 40,766 41,640 5,487,614 116,544 -40.93%
-
Net Worth 200,573 198,541 198,466 198,399 195,245 0 -64,179,114 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 200,573 198,541 198,466 198,399 195,245 0 -64,179,114 -
NOSH 409,333 413,629 413,471 413,333 415,416 3,429,758,826 18,109,231 -91.98%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 8.50% 9.49% 14.67% 13.20% 8.74% 0.00% -420.84% -
ROE 2.45% 2.56% 3.36% 3.13% 2.04% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 14.12 12.96 11.00 11.36 10.98 0.00 0.12 2294.28%
EPS 1.20 1.23 1.61 1.50 0.96 -0.16 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.48 0.48 0.48 0.47 0.00 -3.544 -
Adjusted Per Share Value based on latest NOSH - 412,352
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.28 2.12 1.80 1.86 1.80 0.00 0.88 88.53%
EPS 0.19 0.20 0.26 0.24 0.16 -216.79 -3.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0792 0.0784 0.0784 0.0784 0.0771 0.00 -25.3542 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.85 1.09 1.18 0.61 0.87 1.11 1.02 -
P/RPS 6.02 8.41 10.73 5.37 7.92 0.00 825.50 -96.22%
P/EPS 70.83 88.65 73.14 40.67 90.63 -693.75 -196.15 -
EY 1.41 1.13 1.37 2.46 1.10 -0.14 -0.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 2.27 2.46 1.27 1.85 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 27/02/04 09/01/04 31/07/03 30/05/03 28/02/03 28/11/02 -
Price 0.83 0.95 1.06 0.69 0.60 1.00 1.02 -
P/RPS 5.88 7.33 9.64 6.07 5.46 0.00 825.50 -96.28%
P/EPS 69.17 77.26 65.70 46.00 62.50 -625.00 -196.15 -
EY 1.45 1.29 1.52 2.17 1.60 -0.16 -0.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.98 2.21 1.44 1.28 0.00 0.00 -

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