[MBRIGHT] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 28.04%
YoY- -7.71%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 46,966 45,628 0 22,376 22,610 22,861 23,598 58.42%
PBT 8,022 5,604 -5,487,614 -92,128 -137,292 -71,962 -73,198 -
Tax -1,822 -1,616 0 -2,040 137,292 71,962 73,198 -
NP 6,200 3,988 -5,487,614 -94,168 0 0 0 -
-
NP to SH 6,200 3,988 -5,487,614 -94,168 -130,853 -73,920 -74,888 -
-
Tax Rate 22.71% 28.84% - - - - - -
Total Cost 40,766 41,640 5,487,614 116,544 22,610 22,861 23,598 44.11%
-
Net Worth 198,399 195,245 0 -64,179,114 -652,193 -573,601 -555,541 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 198,399 195,245 0 -64,179,114 -652,193 -573,601 -555,541 -
NOSH 413,333 415,416 3,429,758,826 18,109,231 188,277 188,251 188,255 69.17%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 13.20% 8.74% 0.00% -420.84% 0.00% 0.00% 0.00% -
ROE 3.13% 2.04% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 11.36 10.98 0.00 0.12 12.01 12.14 12.54 -6.39%
EPS 1.50 0.96 -0.16 -0.52 -69.50 -39.27 -39.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.47 0.00 -3.544 -3.464 -3.047 -2.951 -
Adjusted Per Share Value based on latest NOSH - 18,109,231
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1.85 1.80 0.00 0.88 0.89 0.90 0.93 58.36%
EPS 0.24 0.16 -216.70 -3.72 -5.17 -2.92 -2.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0783 0.0771 0.00 -25.3437 -0.2575 -0.2265 -0.2194 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 - - - -
Price 0.61 0.87 1.11 1.02 0.00 0.00 0.00 -
P/RPS 5.37 7.92 0.00 825.50 0.00 0.00 0.00 -
P/EPS 40.67 90.63 -693.75 -196.15 0.00 0.00 0.00 -
EY 2.46 1.10 -0.14 -0.51 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.85 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 31/07/03 30/05/03 28/02/03 28/11/02 29/08/02 31/05/02 28/02/02 -
Price 0.69 0.60 1.00 1.02 1.02 0.00 0.00 -
P/RPS 6.07 5.46 0.00 825.50 8.49 0.00 0.00 -
P/EPS 46.00 62.50 -625.00 -196.15 -1.47 0.00 0.00 -
EY 2.17 1.60 -0.16 -0.51 -68.14 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.28 0.00 0.00 0.00 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