[MBRIGHT] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 5611.76%
YoY- 155.54%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 22,785 15,101 7,046 31,416 39,637 24,153 11,510 57.59%
PBT -3,586 -3,197 -1,913 14,335 2,928 6,855 7,468 -
Tax 604 285 121 -3,654 -2,741 -1,900 -1,895 -
NP -2,982 -2,912 -1,792 10,681 187 4,955 5,573 -
-
NP to SH -2,982 -2,912 -1,792 10,681 187 4,955 5,573 -
-
Tax Rate - - - 25.49% 93.61% 27.72% 25.37% -
Total Cost 25,767 18,013 8,838 20,735 39,450 19,198 5,937 165.83%
-
Net Worth 135,747 136,640 136,640 138,437 133,237 131,686 133,752 0.99%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 135,747 136,640 136,640 138,437 133,237 131,686 133,752 0.99%
NOSH 222,537 224,000 223,999 223,286 233,750 223,198 222,920 -0.11%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -13.09% -19.28% -25.43% 34.00% 0.47% 20.52% 48.42% -
ROE -2.20% -2.13% -1.31% 7.72% 0.14% 3.76% 4.17% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.24 6.74 3.15 14.07 16.96 10.82 5.16 57.85%
EPS -1.33 -1.30 -0.80 4.78 0.08 2.22 2.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.61 0.61 0.62 0.57 0.59 0.60 1.10%
Adjusted Per Share Value based on latest NOSH - 223,114
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.90 0.60 0.28 1.24 1.57 0.95 0.45 58.67%
EPS -0.12 -0.11 -0.07 0.42 0.01 0.20 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0536 0.054 0.054 0.0547 0.0526 0.052 0.0528 1.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.12 0.12 0.14 0.12 0.12 0.16 0.10 -
P/RPS 1.17 1.78 4.45 0.85 0.71 1.48 1.94 -28.59%
P/EPS -8.96 -9.23 -17.50 2.51 150.00 7.21 4.00 -
EY -11.17 -10.83 -5.71 39.86 0.67 13.88 25.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.23 0.19 0.21 0.27 0.17 11.43%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 27/08/10 19/05/10 22/02/10 25/11/09 28/08/09 28/05/09 -
Price 0.16 0.12 0.12 0.13 0.14 0.13 0.17 -
P/RPS 1.56 1.78 3.81 0.92 0.83 1.20 3.29 -39.16%
P/EPS -11.94 -9.23 -15.00 2.72 175.00 5.86 6.80 -
EY -8.38 -10.83 -6.67 36.80 0.57 17.08 14.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.20 0.20 0.21 0.25 0.22 0.28 -4.81%

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