[MBRIGHT] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 176.92%
YoY- 145.88%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 20,054 8,141 77,205 21,528 13,934 6,396 31,733 -26.37%
PBT 2,663 616 18,745 2,676 1,353 -349 9,779 -58.02%
Tax -1,083 -583 -1,833 -1,308 -859 -408 -2,456 -42.09%
NP 1,580 33 16,912 1,368 494 -757 7,323 -64.06%
-
NP to SH 1,580 33 16,912 1,368 494 -757 7,323 -64.06%
-
Tax Rate 40.67% 94.64% 9.78% 48.88% 63.49% - 25.12% -
Total Cost 18,474 8,108 60,293 20,160 13,440 7,153 24,410 -16.96%
-
Net Worth 162,450 240,900 162,930 148,013 145,954 144,720 145,120 7.81%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 162,450 240,900 162,930 148,013 145,954 144,720 145,120 7.81%
NOSH 222,535 330,000 223,192 224,262 224,545 222,647 223,262 -0.21%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.88% 0.41% 21.91% 6.35% 3.55% -11.84% 23.08% -
ROE 0.97% 0.01% 10.38% 0.92% 0.34% -0.52% 5.05% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 9.01 2.47 34.59 9.60 6.21 2.87 14.21 -26.21%
EPS 0.71 0.01 7.57 0.61 0.22 -0.34 3.28 -63.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.73 0.73 0.66 0.65 0.65 0.65 8.05%
Adjusted Per Share Value based on latest NOSH - 224,102
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.79 0.32 3.05 0.85 0.55 0.25 1.25 -26.37%
EPS 0.06 0.00 0.67 0.05 0.02 -0.03 0.29 -65.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0642 0.0951 0.0643 0.0584 0.0576 0.0571 0.0573 7.88%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.25 0.26 0.23 0.12 0.14 0.17 0.16 -
P/RPS 2.77 10.54 0.66 1.25 2.26 5.92 1.13 81.90%
P/EPS 35.21 2,600.00 3.04 19.67 63.64 -50.00 4.88 273.84%
EY 2.84 0.04 32.94 5.08 1.57 -2.00 20.50 -73.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.32 0.18 0.22 0.26 0.25 22.77%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 14/05/12 24/02/12 24/11/11 19/08/11 19/05/11 22/02/11 -
Price 0.28 0.25 0.27 0.16 0.12 0.15 0.15 -
P/RPS 3.11 10.13 0.78 1.67 1.93 5.22 1.06 105.07%
P/EPS 39.44 2,500.00 3.56 26.23 54.55 -44.12 4.57 321.29%
EY 2.54 0.04 28.06 3.81 1.83 -2.27 21.87 -76.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.37 0.24 0.18 0.23 0.23 39.79%

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