[MBRIGHT] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 4687.88%
YoY- 219.84%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 8,836 36,091 29,857 20,054 8,141 77,205 21,528 -44.74%
PBT 1,158 3,463 4,195 2,663 616 18,745 2,676 -42.75%
Tax -300 -2,156 -2,127 -1,083 -583 -1,833 -1,308 -62.49%
NP 858 1,307 2,068 1,580 33 16,912 1,368 -26.70%
-
NP to SH 858 1,307 2,068 1,580 33 16,912 1,368 -26.70%
-
Tax Rate 25.91% 62.26% 50.70% 40.67% 94.64% 9.78% 48.88% -
Total Cost 7,978 34,784 27,789 18,474 8,108 60,293 20,160 -46.06%
-
Net Worth 167,084 161,713 164,550 162,450 240,900 162,930 148,013 8.40%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 167,084 161,713 164,550 162,450 240,900 162,930 148,013 8.40%
NOSH 225,789 221,525 222,365 222,535 330,000 223,192 224,262 0.45%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 9.71% 3.62% 6.93% 7.88% 0.41% 21.91% 6.35% -
ROE 0.51% 0.81% 1.26% 0.97% 0.01% 10.38% 0.92% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.91 16.29 13.43 9.01 2.47 34.59 9.60 -45.02%
EPS 0.38 0.59 0.93 0.71 0.01 7.57 0.61 -27.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.73 0.74 0.73 0.73 0.73 0.66 7.91%
Adjusted Per Share Value based on latest NOSH - 224,202
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.35 1.44 1.19 0.80 0.32 3.08 0.86 -45.05%
EPS 0.03 0.05 0.08 0.06 0.00 0.68 0.05 -28.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0667 0.0645 0.0657 0.0648 0.0962 0.065 0.0591 8.39%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.425 0.44 0.28 0.25 0.26 0.23 0.12 -
P/RPS 10.86 2.70 2.09 2.77 10.54 0.66 1.25 322.06%
P/EPS 111.84 74.58 30.11 35.21 2,600.00 3.04 19.67 218.22%
EY 0.89 1.34 3.32 2.84 0.04 32.94 5.08 -68.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.38 0.34 0.36 0.32 0.18 115.49%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 10/05/13 28/02/13 22/11/12 16/08/12 14/05/12 24/02/12 24/11/11 -
Price 0.47 0.47 0.55 0.28 0.25 0.27 0.16 -
P/RPS 12.01 2.88 4.10 3.11 10.13 0.78 1.67 272.13%
P/EPS 123.68 79.66 59.14 39.44 2,500.00 3.56 26.23 180.92%
EY 0.81 1.26 1.69 2.54 0.04 28.06 3.81 -64.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.74 0.38 0.34 0.37 0.24 92.18%

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