[MBRIGHT] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
11-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 3085.0%
YoY- -68.99%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 31,216 33,799 36,388 35,778 32,220 39,342 41,170 -16.86%
PBT 120,332 6,898 3,860 4,460 1,372 6,665 11,614 375.93%
Tax -1,200 -194 -2,928 -3,186 -1,332 -1,591 -3,074 -46.61%
NP 119,132 6,704 932 1,274 40 5,074 8,540 480.42%
-
NP to SH 119,132 6,704 932 1,274 40 5,074 8,540 480.42%
-
Tax Rate 1.00% 2.81% 75.85% 71.43% 97.08% 23.87% 26.47% -
Total Cost -87,916 27,095 35,456 34,504 32,180 34,268 32,630 -
-
Net Worth 216,187 179,337 184,250 184,250 181,794 179,337 169,609 17.57%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 216,187 179,337 184,250 184,250 181,794 179,337 169,609 17.57%
NOSH 245,667 245,667 245,667 245,667 245,667 245,667 223,170 6.61%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 381.64% 19.83% 2.56% 3.56% 0.12% 12.90% 20.74% -
ROE 55.11% 3.74% 0.51% 0.69% 0.02% 2.83% 5.04% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 12.71 13.76 14.81 14.56 13.12 16.01 18.45 -22.01%
EPS 48.48 2.73 0.37 0.52 0.00 2.22 3.83 443.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.73 0.75 0.75 0.74 0.73 0.76 10.27%
Adjusted Per Share Value based on latest NOSH - 245,667
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.23 1.33 1.44 1.41 1.27 1.55 1.63 -17.12%
EPS 4.70 0.26 0.04 0.05 0.00 0.20 0.34 476.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0854 0.0708 0.0728 0.0728 0.0718 0.0708 0.067 17.57%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.38 0.425 0.43 0.44 0.44 0.475 0.51 -
P/RPS 2.99 3.09 2.90 3.02 3.35 2.97 2.76 5.48%
P/EPS 0.78 15.57 113.34 84.85 2,702.35 23.00 13.33 -84.95%
EY 127.61 6.42 0.88 1.18 0.04 4.35 7.50 562.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.58 0.57 0.59 0.59 0.65 0.67 -25.61%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 11/05/15 27/02/15 12/11/14 11/08/14 20/05/14 28/02/14 25/11/13 -
Price 0.38 0.39 0.395 0.42 0.43 0.465 0.485 -
P/RPS 2.99 2.83 2.67 2.88 3.28 2.90 2.63 8.93%
P/EPS 0.78 14.29 104.12 80.99 2,640.93 22.51 12.67 -84.43%
EY 127.61 7.00 0.96 1.23 0.04 4.44 7.89 540.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.53 0.56 0.58 0.64 0.64 -23.30%

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