[MBRIGHT] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 55.21%
YoY- 22.97%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 68,984 72,000 61,450 57,824 57,784 53,601 45,466 32.00%
PBT -5,356 -193,324 7,056 8,820 6,112 6,086 9,757 -
Tax -8,480 -1,049 -1,144 -1,196 -1,200 -1,000 -3,086 96.06%
NP -13,836 -194,373 5,912 7,624 4,912 5,086 6,670 -
-
NP to SH -13,836 -194,373 5,912 7,624 4,912 5,086 6,670 -
-
Tax Rate - - 16.21% 13.56% 19.63% 16.43% 31.63% -
Total Cost 82,820 266,373 55,538 50,200 52,872 48,515 38,796 65.71%
-
Net Worth 215,878 214,275 205,277 200,847 200,573 198,541 198,466 5.76%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 215,878 214,275 205,277 200,847 200,573 198,541 198,466 5.76%
NOSH 415,151 412,069 410,555 409,892 409,333 413,629 413,471 0.27%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -20.06% -269.96% 9.62% 13.18% 8.50% 9.49% 14.67% -
ROE -6.41% -90.71% 2.88% 3.80% 2.45% 2.56% 3.36% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 16.62 17.47 14.97 14.11 14.12 12.96 11.00 31.63%
EPS -3.36 -47.17 1.44 1.86 1.20 1.23 1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.50 0.49 0.49 0.48 0.48 5.47%
Adjusted Per Share Value based on latest NOSH - 410,158
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 2.72 2.84 2.43 2.28 2.28 2.12 1.80 31.65%
EPS -0.55 -7.68 0.23 0.30 0.19 0.20 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0852 0.0846 0.0811 0.0793 0.0792 0.0784 0.0784 5.69%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.61 0.69 0.70 0.79 0.85 1.09 1.18 -
P/RPS 3.67 3.95 4.68 5.60 6.02 8.41 10.73 -51.06%
P/EPS -18.30 -1.46 48.61 42.47 70.83 88.65 73.14 -
EY -5.46 -68.36 2.06 2.35 1.41 1.13 1.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.33 1.40 1.61 1.73 2.27 2.46 -39.04%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 29/03/05 29/11/04 27/08/04 24/05/04 27/02/04 09/01/04 -
Price 0.42 0.61 0.68 0.68 0.83 0.95 1.06 -
P/RPS 2.53 3.49 4.54 4.82 5.88 7.33 9.64 -58.97%
P/EPS -12.60 -1.29 47.22 36.56 69.17 77.26 65.70 -
EY -7.94 -77.33 2.12 2.74 1.45 1.29 1.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.17 1.36 1.39 1.69 1.98 2.21 -48.75%

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