[MBRIGHT] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -52.6%
YoY- -92.27%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 41,170 41,234 35,344 36,091 39,809 40,108 32,564 16.90%
PBT 11,614 6,808 4,632 3,463 5,593 5,326 2,464 180.85%
Tax -3,074 -2,700 -1,200 -2,156 -2,836 -2,166 -2,332 20.20%
NP 8,540 4,108 3,432 1,307 2,757 3,160 132 1507.51%
-
NP to SH 8,540 4,108 3,432 1,307 2,757 3,160 132 1507.51%
-
Tax Rate 26.47% 39.66% 25.91% 62.26% 50.71% 40.67% 94.64% -
Total Cost 32,630 37,126 31,912 34,784 37,052 36,948 32,432 0.40%
-
Net Worth 169,609 165,213 167,084 161,713 164,550 162,450 240,900 -20.84%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 169,609 165,213 167,084 161,713 164,550 162,450 240,900 -20.84%
NOSH 223,170 223,260 225,789 221,525 222,365 222,535 330,000 -22.93%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 20.74% 9.96% 9.71% 3.62% 6.93% 7.88% 0.41% -
ROE 5.04% 2.49% 2.05% 0.81% 1.68% 1.95% 0.05% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 18.45 18.47 15.65 16.29 17.90 18.02 9.87 51.68%
EPS 3.83 1.84 1.52 0.59 1.24 1.42 0.04 1987.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.74 0.74 0.73 0.74 0.73 0.73 2.71%
Adjusted Per Share Value based on latest NOSH - 223,823
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.64 1.65 1.41 1.44 1.59 1.60 1.30 16.73%
EPS 0.34 0.16 0.14 0.05 0.11 0.13 0.01 947.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0677 0.0659 0.0667 0.0645 0.0657 0.0648 0.0962 -20.86%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.51 0.54 0.425 0.44 0.28 0.25 0.26 -
P/RPS 2.76 2.92 2.72 2.70 1.56 1.39 2.63 3.26%
P/EPS 13.33 29.35 27.96 74.58 22.58 17.61 650.00 -92.49%
EY 7.50 3.41 3.58 1.34 4.43 5.68 0.15 1253.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.73 0.57 0.60 0.38 0.34 0.36 51.24%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 13/08/13 10/05/13 28/02/13 22/11/12 16/08/12 14/05/12 -
Price 0.485 0.595 0.47 0.47 0.55 0.28 0.25 -
P/RPS 2.63 3.22 3.00 2.88 3.07 1.55 2.53 2.61%
P/EPS 12.67 32.34 30.92 79.66 44.35 19.72 625.00 -92.54%
EY 7.89 3.09 3.23 1.26 2.25 5.07 0.16 1241.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.80 0.64 0.64 0.74 0.38 0.34 52.39%

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