[MBRIGHT] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -68.53%
YoY- 34.34%
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 18,952 11,412 5,376 31,906 24,481 17,105 7,804 80.38%
PBT -3,486 -3,583 -1,771 9,096 29,515 31,623 30,083 -
Tax -401 -401 -100 -90 -900 -600 -300 21.27%
NP -3,887 -3,984 -1,871 9,006 28,615 31,023 29,783 -
-
NP to SH -3,887 -3,984 -1,871 9,006 28,615 31,023 29,783 -
-
Tax Rate - - - 0.99% 3.05% 1.90% 1.00% -
Total Cost 22,839 15,396 7,247 22,900 -4,134 -13,918 -21,979 -
-
Net Worth 191,621 191,621 194,077 196,534 21,618,781 21,864,449 216,187 -7.70%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 191,621 191,621 194,077 196,534 21,618,781 21,864,449 216,187 -7.70%
NOSH 245,667 245,667 245,667 245,667 245,667 245,667 245,667 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -20.51% -34.91% -34.80% 28.23% 116.89% 181.37% 381.64% -
ROE -2.03% -2.08% -0.96% 4.58% 0.13% 0.14% 13.78% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 7.71 4.65 2.19 12.99 9.97 6.96 3.18 80.18%
EPS -1.58 -1.62 -0.76 3.67 11.65 12.63 12.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.78 0.79 0.80 88.00 89.00 0.88 -7.70%
Adjusted Per Share Value based on latest NOSH - 245,667
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 0.75 0.45 0.21 1.26 0.97 0.68 0.31 79.92%
EPS -0.15 -0.16 -0.07 0.36 1.13 1.23 1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0757 0.0757 0.0766 0.0776 8.537 8.634 0.0854 -7.70%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.225 0.25 0.265 0.31 0.30 0.355 0.38 -
P/RPS 2.92 5.38 12.11 2.39 3.01 5.10 11.96 -60.83%
P/EPS -14.22 -15.42 -34.80 8.46 2.58 2.81 3.13 -
EY -7.03 -6.49 -2.87 11.83 38.83 35.57 31.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.34 0.39 0.00 0.00 0.43 -23.04%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 17/08/16 23/05/16 29/02/16 27/11/15 23/07/15 11/05/15 -
Price 0.215 0.245 0.29 0.26 0.32 0.37 0.38 -
P/RPS 2.79 5.27 13.25 2.00 3.21 5.31 11.96 -62.00%
P/EPS -13.59 -15.11 -38.08 7.09 2.75 2.93 3.13 -
EY -7.36 -6.62 -2.63 14.10 36.40 34.13 31.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.37 0.33 0.00 0.00 0.43 -24.81%

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