[MBRIGHT] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 10,617 12,076 11,407 0 5,594 5,464 5,347 57.91%
PBT 3,307 2,609 1,401 0 -23,032 -83,320 -17,373 -
Tax -1,404 -506 -404 0 -510 83,320 17,373 -
NP 1,903 2,103 997 0 -23,542 0 0 -
-
NP to SH 1,903 2,103 997 0 -23,542 -75,413 -17,996 -
-
Tax Rate 42.46% 19.39% 28.84% - - - - -
Total Cost 8,714 9,973 10,410 0 29,136 5,464 5,347 38.44%
-
Net Worth 198,573 197,929 195,245 0 -64,179,114 -652,261 -573,575 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 198,573 197,929 195,245 0 -64,179,114 -652,261 -573,575 -
NOSH 413,695 412,352 415,416 18,109,231 18,109,231 188,297 188,242 68.95%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 17.92% 17.41% 8.74% 0.00% -420.84% 0.00% 0.00% -
ROE 0.96% 1.06% 0.51% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 2.57 2.93 2.75 0.00 0.03 2.90 2.84 -6.43%
EPS 0.46 0.51 0.24 0.00 -0.13 -40.05 -9.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.48 0.47 0.00 -3.544 -3.464 -3.047 -
Adjusted Per Share Value based on latest NOSH - 18,109,231
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 0.42 0.48 0.45 0.00 0.22 0.22 0.21 58.67%
EPS 0.08 0.08 0.04 0.00 -0.93 -2.98 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0784 0.0782 0.0771 0.00 -25.3542 -0.2577 -0.2266 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - - -
Price 1.18 0.61 0.87 1.11 1.02 0.00 0.00 -
P/RPS 45.98 20.83 31.68 0.00 3,302.01 0.00 0.00 -
P/EPS 256.52 119.61 362.50 0.00 -784.62 0.00 0.00 -
EY 0.39 0.84 0.28 0.00 -0.13 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 1.27 1.85 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 09/01/04 31/07/03 30/05/03 28/02/03 28/11/02 29/08/02 31/05/02 -
Price 1.06 0.69 0.60 1.00 1.02 1.02 0.00 -
P/RPS 41.30 23.56 21.85 0.00 3,302.01 35.15 0.00 -
P/EPS 230.43 135.29 250.00 0.00 -784.62 -2.55 0.00 -
EY 0.43 0.74 0.40 0.00 -0.13 -39.26 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.44 1.28 0.00 0.00 0.00 0.00 -

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