[MBRIGHT] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 34.96%
YoY- -113.58%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 21,550 23,168 24,156 25,269 22,824 21,504 31,906 -23.03%
PBT -7,826 -8,600 -4,591 -4,648 -7,166 -7,084 9,096 -
Tax -400 -400 -193 -534 -802 -400 -90 170.56%
NP -8,226 -9,000 -4,784 -5,182 -7,968 -7,484 9,006 -
-
NP to SH -8,226 -9,000 -4,784 -5,182 -7,968 -7,484 9,006 -
-
Tax Rate - - - - - - 0.99% -
Total Cost 29,776 32,168 28,940 30,451 30,792 28,988 22,900 19.14%
-
Net Worth 186,707 189,164 191,621 191,621 191,621 194,077 196,534 -3.36%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 186,707 189,164 191,621 191,621 191,621 194,077 196,534 -3.36%
NOSH 245,667 245,667 245,667 245,667 245,667 245,667 245,667 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -38.17% -38.85% -19.80% -20.51% -34.91% -34.80% 28.23% -
ROE -4.41% -4.76% -2.50% -2.70% -4.16% -3.86% 4.58% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 8.77 9.43 9.83 10.29 9.29 8.75 12.99 -23.05%
EPS -3.34 -3.68 -1.95 -2.11 -3.24 -3.04 3.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.77 0.78 0.78 0.78 0.79 0.80 -3.36%
Adjusted Per Share Value based on latest NOSH - 245,667
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 0.85 0.91 0.95 1.00 0.90 0.85 1.26 -23.09%
EPS -0.32 -0.36 -0.19 -0.20 -0.31 -0.30 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0737 0.0747 0.0757 0.0757 0.0757 0.0766 0.0776 -3.38%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.205 0.255 0.185 0.225 0.25 0.265 0.31 -
P/RPS 2.34 2.70 1.88 2.19 2.69 3.03 2.39 -1.40%
P/EPS -6.12 -6.96 -9.50 -10.67 -7.71 -8.70 8.46 -
EY -16.33 -14.37 -10.53 -9.38 -12.97 -11.50 11.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.33 0.24 0.29 0.32 0.34 0.39 -21.75%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 09/08/17 22/05/17 21/02/17 22/11/16 17/08/16 23/05/16 29/02/16 -
Price 0.175 0.21 0.235 0.215 0.245 0.29 0.26 -
P/RPS 1.99 2.23 2.39 2.09 2.64 3.31 2.00 -0.33%
P/EPS -5.23 -5.73 -12.07 -10.19 -7.55 -9.52 7.09 -
EY -19.13 -17.45 -8.29 -9.81 -13.24 -10.50 14.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.27 0.30 0.28 0.31 0.37 0.33 -21.40%

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