[MBRIGHT] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -452.21%
YoY- -229.77%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 21,736 12,790 70,435 55,325 42,073 17,246 72,000 -55.09%
PBT -13,861 -5,622 -8,834 -5,577 -942 -1,339 -193,324 -82.82%
Tax 1,951 -181 -464 -177 -100 -2,120 -1,049 -
NP -11,910 -5,803 -9,298 -5,754 -1,042 -3,459 -194,373 -84.53%
-
NP to SH -11,910 -5,792 -9,298 -5,754 -1,042 -3,459 -194,373 -84.53%
-
Tax Rate - - - - - - - -
Total Cost 33,646 18,593 79,733 61,079 43,115 20,705 266,373 -74.92%
-
Net Worth 200,730 204,947 189,182 211,693 0 215,878 214,275 -4.27%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 200,730 204,947 189,182 211,693 0 215,878 214,275 -4.27%
NOSH 446,067 445,538 411,266 415,084 406,923 415,151 412,069 5.44%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -54.79% -45.37% -13.20% -10.40% -2.48% -20.06% -269.96% -
ROE -5.93% -2.83% -4.91% -2.72% 0.00% -1.60% -90.71% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.87 2.87 17.13 13.33 10.34 4.15 17.47 -57.42%
EPS -2.67 -1.30 -2.26 -1.40 -0.25 -0.84 -47.17 -85.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.46 0.46 0.51 0.00 0.52 0.52 -9.21%
Adjusted Per Share Value based on latest NOSH - 413,611
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 0.86 0.51 2.78 2.19 1.66 0.68 2.84 -55.00%
EPS -0.47 -0.23 -0.37 -0.23 -0.04 -0.14 -7.68 -84.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0793 0.081 0.0747 0.0836 0.00 0.0853 0.0847 -4.30%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.31 0.34 0.35 0.38 0.41 0.61 0.69 -
P/RPS 6.36 11.84 2.04 2.85 3.97 14.68 3.95 37.49%
P/EPS -11.61 -26.15 -15.48 -27.41 -160.11 -73.21 -1.46 299.91%
EY -8.61 -3.82 -6.46 -3.65 -0.62 -1.37 -68.36 -74.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.74 0.76 0.75 0.00 1.17 1.33 -35.51%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 09/03/06 21/11/05 30/08/05 27/05/05 29/03/05 -
Price 0.30 0.32 0.35 0.38 0.37 0.42 0.61 -
P/RPS 6.16 11.15 2.04 2.85 3.58 10.11 3.49 46.20%
P/EPS -11.24 -24.62 -15.48 -27.41 -144.49 -50.41 -1.29 325.11%
EY -8.90 -4.06 -6.46 -3.65 -0.69 -1.98 -77.33 -76.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.70 0.76 0.75 0.00 0.81 1.17 -31.11%

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