[MBRIGHT] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 2293.94%
YoY- 219.84%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 35,344 36,091 39,809 40,108 32,564 77,205 28,704 14.86%
PBT 4,632 3,463 5,593 5,326 2,464 18,745 3,568 18.98%
Tax -1,200 -2,156 -2,836 -2,166 -2,332 -1,833 -1,744 -22.04%
NP 3,432 1,307 2,757 3,160 132 16,912 1,824 52.35%
-
NP to SH 3,432 1,307 2,757 3,160 132 16,912 1,824 52.35%
-
Tax Rate 25.91% 62.26% 50.71% 40.67% 94.64% 9.78% 48.88% -
Total Cost 31,912 34,784 37,052 36,948 32,432 60,293 26,880 12.10%
-
Net Worth 167,084 161,713 164,550 162,450 240,900 162,930 148,013 8.40%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 167,084 161,713 164,550 162,450 240,900 162,930 148,013 8.40%
NOSH 225,789 221,525 222,365 222,535 330,000 223,192 224,262 0.45%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 9.71% 3.62% 6.93% 7.88% 0.41% 21.91% 6.35% -
ROE 2.05% 0.81% 1.68% 1.95% 0.05% 10.38% 1.23% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 15.65 16.29 17.90 18.02 9.87 34.59 12.80 14.32%
EPS 1.52 0.59 1.24 1.42 0.04 7.57 0.81 52.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.73 0.74 0.73 0.73 0.73 0.66 7.91%
Adjusted Per Share Value based on latest NOSH - 224,202
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.41 1.44 1.59 1.60 1.30 3.08 1.15 14.54%
EPS 0.14 0.05 0.11 0.13 0.01 0.68 0.07 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0667 0.0645 0.0657 0.0648 0.0962 0.065 0.0591 8.39%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.425 0.44 0.28 0.25 0.26 0.23 0.12 -
P/RPS 2.72 2.70 1.56 1.39 2.63 0.66 0.94 102.93%
P/EPS 27.96 74.58 22.58 17.61 650.00 3.04 14.75 53.10%
EY 3.58 1.34 4.43 5.68 0.15 32.94 6.78 -34.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.38 0.34 0.36 0.32 0.18 115.49%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 10/05/13 28/02/13 22/11/12 16/08/12 14/05/12 24/02/12 24/11/11 -
Price 0.47 0.47 0.55 0.28 0.25 0.27 0.16 -
P/RPS 3.00 2.88 3.07 1.55 2.53 0.78 1.25 79.16%
P/EPS 30.92 79.66 44.35 19.72 625.00 3.56 19.67 35.15%
EY 3.23 1.26 2.25 5.07 0.16 28.06 5.08 -26.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.74 0.38 0.34 0.37 0.24 92.18%

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