[MBRIGHT] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
11-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 1677.03%
YoY- 297730.0%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 31,906 32,641 34,210 31,216 33,799 36,388 35,778 -7.33%
PBT 9,096 39,353 63,246 120,332 6,898 3,860 4,460 60.61%
Tax -90 -1,200 -1,200 -1,200 -194 -2,928 -3,186 -90.66%
NP 9,006 38,153 62,046 119,132 6,704 932 1,274 267.02%
-
NP to SH 9,006 38,153 62,046 119,132 6,704 932 1,274 267.02%
-
Tax Rate 0.99% 3.05% 1.90% 1.00% 2.81% 75.85% 71.43% -
Total Cost 22,900 -5,512 -27,836 -87,916 27,095 35,456 34,504 -23.85%
-
Net Worth 196,534 21,618,781 21,864,449 216,187 179,337 184,250 184,250 4.38%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 196,534 21,618,781 21,864,449 216,187 179,337 184,250 184,250 4.38%
NOSH 245,667 245,667 245,667 245,667 245,667 245,667 245,667 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 28.23% 116.89% 181.37% 381.64% 19.83% 2.56% 3.56% -
ROE 4.58% 0.18% 0.28% 55.11% 3.74% 0.51% 0.69% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 12.99 13.29 13.93 12.71 13.76 14.81 14.56 -7.30%
EPS 3.67 15.53 25.26 48.48 2.73 0.37 0.52 266.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 88.00 89.00 0.88 0.73 0.75 0.75 4.38%
Adjusted Per Share Value based on latest NOSH - 245,667
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.26 1.29 1.35 1.23 1.33 1.44 1.41 -7.20%
EPS 0.36 1.51 2.45 4.70 0.26 0.04 0.05 271.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0776 8.537 8.634 0.0854 0.0708 0.0728 0.0728 4.33%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.31 0.30 0.355 0.38 0.425 0.43 0.44 -
P/RPS 2.39 2.26 2.55 2.99 3.09 2.90 3.02 -14.40%
P/EPS 8.46 1.93 1.41 0.78 15.57 113.34 84.85 -78.40%
EY 11.83 51.77 71.14 127.61 6.42 0.88 1.18 362.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.00 0.00 0.43 0.58 0.57 0.59 -24.06%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 23/07/15 11/05/15 27/02/15 12/11/14 11/08/14 -
Price 0.26 0.32 0.37 0.38 0.39 0.395 0.42 -
P/RPS 2.00 2.41 2.66 2.99 2.83 2.67 2.88 -21.52%
P/EPS 7.09 2.06 1.46 0.78 14.29 104.12 80.99 -80.19%
EY 14.10 48.53 68.26 127.61 7.00 0.96 1.23 406.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.00 0.00 0.43 0.53 0.53 0.56 -29.64%

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