[MBRIGHT] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -20.78%
YoY- 288.22%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 27,291 17,889 8,055 39,342 30,878 20,617 8,836 111.93%
PBT 2,895 2,230 343 6,665 8,711 3,404 1,158 84.09%
Tax -2,196 -1,593 -333 -1,591 -2,306 -1,350 -300 276.54%
NP 699 637 10 5,074 6,405 2,054 858 -12.76%
-
NP to SH 699 637 10 5,074 6,405 2,054 858 -12.76%
-
Tax Rate 75.85% 71.43% 97.08% 23.87% 26.47% 39.66% 25.91% -
Total Cost 26,592 17,252 8,045 34,268 24,473 18,563 7,978 122.97%
-
Net Worth 184,250 184,250 181,794 179,337 169,609 165,213 167,084 6.73%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 184,250 184,250 181,794 179,337 169,609 165,213 167,084 6.73%
NOSH 245,667 245,667 245,667 245,667 223,170 223,260 225,789 5.78%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.56% 3.56% 0.12% 12.90% 20.74% 9.96% 9.71% -
ROE 0.38% 0.35% 0.01% 2.83% 3.78% 1.24% 0.51% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 11.11 7.28 3.28 16.01 13.84 9.23 3.91 100.48%
EPS 0.28 0.26 0.00 2.22 2.87 0.92 0.38 -18.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.74 0.73 0.76 0.74 0.74 0.89%
Adjusted Per Share Value based on latest NOSH - 245,667
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.09 0.71 0.32 1.57 1.23 0.82 0.35 113.11%
EPS 0.03 0.03 0.00 0.20 0.26 0.08 0.03 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0735 0.0735 0.0726 0.0716 0.0677 0.0659 0.0667 6.67%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.43 0.44 0.44 0.475 0.51 0.54 0.425 -
P/RPS 3.87 6.04 13.42 2.97 3.69 5.85 10.86 -49.70%
P/EPS 151.13 169.69 10,809.39 23.00 17.77 58.70 111.84 22.20%
EY 0.66 0.59 0.01 4.35 5.63 1.70 0.89 -18.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.59 0.65 0.67 0.73 0.57 0.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 12/11/14 11/08/14 20/05/14 28/02/14 25/11/13 13/08/13 10/05/13 -
Price 0.395 0.42 0.43 0.465 0.485 0.595 0.47 -
P/RPS 3.56 5.77 13.11 2.90 3.51 6.44 12.01 -55.51%
P/EPS 138.83 161.98 10,563.72 22.51 16.90 64.67 123.68 8.00%
EY 0.72 0.62 0.01 4.44 5.92 1.55 0.81 -7.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.58 0.64 0.64 0.80 0.64 -11.80%

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