[MBRIGHT] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -294.99%
YoY- -857.4%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 8,946 12,790 15,110 13,252 21,559 17,246 25,912 -50.88%
PBT -8,238 -5,622 -3,257 -4,635 2,470 -1,339 -198,616 -88.08%
Tax 2,120 -181 -351 -76 -54 -2,120 -192 -
NP -6,118 -5,803 -3,608 -4,711 2,416 -3,459 -198,808 -90.24%
-
NP to SH -6,118 -5,792 -3,608 -4,711 2,416 -3,459 -198,808 -90.24%
-
Tax Rate - - - - 2.19% - - -
Total Cost 15,064 18,593 18,718 17,963 19,143 20,705 224,720 -83.57%
-
Net Worth 200,956 204,947 222,708 210,941 0 215,878 214,259 -4.19%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 200,956 204,947 222,708 210,941 0 215,878 214,259 -4.19%
NOSH 446,569 445,538 412,422 413,611 412,826 415,151 412,037 5.52%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -68.39% -45.37% -23.88% -35.55% 11.21% -20.06% -767.24% -
ROE -3.04% -2.83% -1.62% -2.23% 0.00% -1.60% -92.79% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.00 2.87 3.66 3.20 5.22 4.15 6.29 -53.51%
EPS -1.37 -1.30 -0.88 -1.14 0.59 -0.84 -48.25 -90.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.46 0.54 0.51 0.00 0.52 0.52 -9.21%
Adjusted Per Share Value based on latest NOSH - 413,611
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 0.35 0.51 0.60 0.52 0.85 0.68 1.02 -51.08%
EPS -0.24 -0.23 -0.14 -0.19 0.10 -0.14 -7.85 -90.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0794 0.0809 0.0879 0.0833 0.00 0.0852 0.0846 -4.15%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.31 0.34 0.35 0.38 0.41 0.61 0.69 -
P/RPS 15.47 11.84 9.55 11.86 7.85 14.68 10.97 25.83%
P/EPS -22.63 -26.15 -40.01 -33.36 70.06 -73.21 -1.43 533.52%
EY -4.42 -3.82 -2.50 -3.00 1.43 -1.37 -69.93 -84.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.74 0.65 0.75 0.00 1.17 1.33 -35.51%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 09/03/06 21/11/05 30/08/05 27/05/05 29/03/05 -
Price 0.30 0.32 0.35 0.38 0.37 0.42 0.61 -
P/RPS 14.98 11.15 9.55 11.86 7.09 10.11 9.70 33.71%
P/EPS -21.90 -24.62 -40.01 -33.36 63.22 -50.41 -1.26 574.50%
EY -4.57 -4.06 -2.50 -3.00 1.58 -1.98 -79.10 -85.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.70 0.65 0.75 0.00 0.81 1.17 -31.11%

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