[MBRIGHT] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -30.14%
YoY- 1366.67%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 11,913 8,141 55,677 7,595 7,538 6,396 9,006 20.52%
PBT 2,046 616 16,069 1,324 1,701 -349 13,095 -71.02%
Tax -499 -583 -525 -450 -450 -408 -2,790 -68.28%
NP 1,547 33 15,544 874 1,251 -757 10,305 -71.78%
-
NP to SH 1,547 33 15,544 874 1,251 -757 10,305 -71.78%
-
Tax Rate 24.39% 94.64% 3.27% 33.99% 26.46% - 21.31% -
Total Cost 10,366 8,108 40,133 6,721 6,287 7,153 -1,299 -
-
Net Worth 163,668 240,900 163,096 147,907 145,205 144,720 145,298 8.26%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 163,668 240,900 163,096 147,907 145,205 144,720 145,298 8.26%
NOSH 224,202 330,000 223,419 224,102 223,392 222,647 223,535 0.19%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 12.99% 0.41% 27.92% 11.51% 16.60% -11.84% 114.42% -
ROE 0.95% 0.01% 9.53% 0.59% 0.86% -0.52% 7.09% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 5.31 2.47 24.92 3.39 3.37 2.87 4.03 20.20%
EPS 0.69 0.01 6.96 0.39 0.56 -0.34 4.61 -71.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.73 0.73 0.66 0.65 0.65 0.65 8.05%
Adjusted Per Share Value based on latest NOSH - 224,102
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.47 0.32 2.20 0.30 0.30 0.25 0.36 19.47%
EPS 0.06 0.00 0.61 0.03 0.05 -0.03 0.41 -72.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0646 0.0951 0.0644 0.0584 0.0573 0.0571 0.0574 8.20%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.25 0.26 0.23 0.12 0.14 0.17 0.16 -
P/RPS 4.71 10.54 0.92 3.54 4.15 5.92 3.97 12.08%
P/EPS 36.23 2,600.00 3.31 30.77 25.00 -50.00 3.47 378.38%
EY 2.76 0.04 30.25 3.25 4.00 -2.00 28.81 -79.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.32 0.18 0.22 0.26 0.25 22.77%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 14/05/12 24/02/12 24/11/11 19/08/11 19/05/11 22/02/11 -
Price 0.28 0.25 0.27 0.16 0.12 0.15 0.15 -
P/RPS 5.27 10.13 1.08 4.72 3.56 5.22 3.72 26.16%
P/EPS 40.58 2,500.00 3.88 41.03 21.43 -44.12 3.25 439.03%
EY 2.46 0.04 25.77 2.44 4.67 -2.27 30.73 -81.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.37 0.24 0.18 0.23 0.23 39.79%

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