[MBRIGHT] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -75.93%
YoY- -67.31%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 21,559 17,246 25,912 17,177 14,466 14,446 19,500 6.92%
PBT 2,470 -1,339 -198,616 882 2,882 1,528 -1,232 -
Tax -54 -2,120 -192 -260 -298 -300 1,315 -
NP 2,416 -3,459 -198,808 622 2,584 1,228 83 848.21%
-
NP to SH 2,416 -3,459 -198,808 622 2,584 1,228 83 848.21%
-
Tax Rate 2.19% - - 29.48% 10.34% 19.63% - -
Total Cost 19,143 20,705 224,720 16,555 11,882 13,218 19,417 -0.94%
-
Net Worth 0 215,878 214,259 207,333 200,977 200,573 201,599 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 0 215,878 214,259 207,333 200,977 200,573 201,599 -
NOSH 412,826 415,151 412,037 414,666 410,158 409,333 420,000 -1.14%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 11.21% -20.06% -767.24% 3.62% 17.86% 8.50% 0.43% -
ROE 0.00% -1.60% -92.79% 0.30% 1.29% 0.61% 0.04% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.22 4.15 6.29 4.14 3.53 3.53 4.64 8.17%
EPS 0.59 -0.84 -48.25 0.15 0.63 0.30 0.02 856.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.52 0.52 0.50 0.49 0.49 0.48 -
Adjusted Per Share Value based on latest NOSH - 414,666
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 0.85 0.68 1.02 0.68 0.57 0.57 0.77 6.81%
EPS 0.10 -0.14 -7.85 0.02 0.10 0.05 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0852 0.0846 0.0819 0.0794 0.0792 0.0796 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.41 0.61 0.69 0.70 0.79 0.85 1.09 -
P/RPS 7.85 14.68 10.97 16.90 22.40 24.09 23.48 -51.86%
P/EPS 70.06 -73.21 -1.43 466.67 125.40 283.33 5,515.66 -94.57%
EY 1.43 -1.37 -69.93 0.21 0.80 0.35 0.02 1627.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.17 1.33 1.40 1.61 1.73 2.27 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 27/05/05 29/03/05 29/11/04 27/08/04 24/05/04 27/02/04 -
Price 0.37 0.42 0.61 0.68 0.68 0.83 0.95 -
P/RPS 7.09 10.11 9.70 16.42 19.28 23.52 20.46 -50.69%
P/EPS 63.22 -50.41 -1.26 453.33 107.94 276.67 4,807.23 -94.44%
EY 1.58 -1.98 -79.10 0.22 0.93 0.36 0.02 1746.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.81 1.17 1.36 1.39 1.69 1.98 -

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