[MBRIGHT] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -21.4%
YoY- 22.15%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 77,550 56,220 77,011 87,369 87,896 72,792 44,382 45.12%
PBT -11,756 1,992 -18,685 -24,198 -21,984 -31,260 -37,597 -53.96%
Tax -16,272 -22,912 -2,057 -2,974 -404 -872 84 -
NP -28,028 -20,920 -20,742 -27,173 -22,388 -32,132 -37,513 -17.67%
-
NP to SH -25,968 -20,900 -20,705 -27,146 -22,362 -32,104 -37,442 -21.66%
-
Tax Rate - 1,150.20% - - - - - -
Total Cost 105,578 77,140 97,753 114,542 110,284 104,924 81,895 18.47%
-
Net Worth 133,855 142,905 147,760 147,342 155,732 160,520 165,265 -13.12%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 133,855 142,905 147,760 147,342 155,732 160,520 165,265 -13.12%
NOSH 446,185 446,581 447,757 446,491 445,458 445,888 446,662 -0.07%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -36.14% -37.21% -26.93% -31.10% -25.47% -44.14% -84.52% -
ROE -19.40% -14.63% -14.01% -18.42% -14.36% -20.00% -22.66% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 17.38 12.59 17.20 19.57 19.73 16.33 9.94 45.18%
EPS -11.62 -9.36 -4.64 -6.08 -5.02 -7.20 -8.40 24.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.32 0.33 0.33 0.3496 0.36 0.37 -13.05%
Adjusted Per Share Value based on latest NOSH - 445,582
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 3.06 2.22 3.04 3.45 3.47 2.88 1.75 45.19%
EPS -1.03 -0.83 -0.82 -1.07 -0.88 -1.27 -1.48 -21.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0529 0.0565 0.0584 0.0582 0.0615 0.0634 0.0653 -13.10%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.19 0.24 0.37 0.39 0.41 0.52 0.31 -
P/RPS 1.09 1.91 2.15 1.99 2.08 3.19 3.12 -50.42%
P/EPS -3.26 -5.13 -8.00 -6.41 -8.17 -7.22 -3.70 -8.10%
EY -30.63 -19.50 -12.50 -15.59 -12.24 -13.85 -27.04 8.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.75 1.12 1.18 1.17 1.44 0.84 -17.46%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 27/05/08 28/02/08 27/11/07 29/08/07 29/05/07 28/02/07 -
Price 0.18 0.22 0.27 0.38 0.38 0.35 0.50 -
P/RPS 1.04 1.75 1.57 1.94 1.93 2.14 5.03 -65.06%
P/EPS -3.09 -4.70 -5.84 -6.25 -7.57 -4.86 -5.96 -35.48%
EY -32.33 -21.27 -17.13 -16.00 -13.21 -20.57 -16.77 54.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.69 0.82 1.15 1.09 0.97 1.35 -41.79%

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