[MBRIGHT] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -149.17%
YoY- -67.45%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 44,382 41,217 43,472 51,160 70,435 73,766 84,146 -34.64%
PBT -37,597 -34,705 -27,722 -22,488 -8,834 -7,436 -1,884 631.72%
Tax 84 -246 3,902 -724 -464 -236 -200 -
NP -37,513 -34,952 -23,820 -23,212 -9,298 -7,672 -2,084 583.23%
-
NP to SH -37,442 -34,870 -23,820 -23,168 -9,298 -7,672 -2,084 582.37%
-
Tax Rate - - - - - - - -
Total Cost 81,895 76,169 67,292 74,372 79,733 81,438 86,230 -3.37%
-
Net Worth 165,265 187,444 200,730 204,947 189,182 211,693 0 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 165,265 187,444 200,730 204,947 189,182 211,693 0 -
NOSH 446,662 446,296 446,067 445,538 411,266 415,084 406,923 6.39%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -84.52% -84.80% -54.79% -45.37% -13.20% -10.40% -2.48% -
ROE -22.66% -18.60% -11.87% -11.30% -4.91% -3.62% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 9.94 9.24 9.75 11.48 17.13 17.77 20.68 -38.55%
EPS -8.40 -7.83 -5.34 -5.20 -2.26 -1.87 -0.50 552.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.42 0.45 0.46 0.46 0.51 0.00 -
Adjusted Per Share Value based on latest NOSH - 445,538
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1.75 1.63 1.72 2.02 2.78 2.91 3.32 -34.67%
EPS -1.48 -1.38 -0.94 -0.91 -0.37 -0.30 -0.08 595.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0653 0.074 0.0793 0.0809 0.0747 0.0836 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.31 0.30 0.31 0.34 0.35 0.38 0.41 -
P/RPS 3.12 3.25 3.18 2.96 2.04 2.14 1.98 35.30%
P/EPS -3.70 -3.84 -5.81 -6.54 -15.48 -20.56 -80.06 -87.04%
EY -27.04 -26.04 -17.23 -15.29 -6.46 -4.86 -1.25 672.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.71 0.69 0.74 0.76 0.75 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 28/11/06 30/08/06 31/05/06 09/03/06 21/11/05 30/08/05 -
Price 0.50 0.32 0.30 0.32 0.35 0.38 0.37 -
P/RPS 5.03 3.46 3.08 2.79 2.04 2.14 1.79 98.75%
P/EPS -5.96 -4.10 -5.62 -6.15 -15.48 -20.56 -72.25 -80.96%
EY -16.77 -24.42 -17.80 -16.25 -6.46 -4.86 -1.38 426.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.76 0.67 0.70 0.76 0.75 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