[MBRIGHT] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -255.94%
YoY- -104.9%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 10,261 11,781 8,836 6,234 9,803 11,913 8,141 16.66%
PBT 5,307 2,247 1,158 -732 1,532 2,046 616 319.70%
Tax -957 -1,050 -300 -29 -1,044 -499 -583 39.11%
NP 4,350 1,197 858 -761 488 1,547 33 2482.42%
-
NP to SH 4,350 1,197 858 -761 488 1,547 33 2482.42%
-
Tax Rate 18.03% 46.73% 25.91% - 68.15% 24.39% 94.64% -
Total Cost 5,911 10,584 7,978 6,995 9,315 10,366 8,108 -18.98%
-
Net Worth 169,538 164,033 167,084 163,391 164,145 163,668 240,900 -20.86%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 169,538 164,033 167,084 163,391 164,145 163,668 240,900 -20.86%
NOSH 223,076 221,666 225,789 223,823 221,818 224,202 330,000 -22.95%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 42.39% 10.16% 9.71% -12.21% 4.98% 12.99% 0.41% -
ROE 2.57% 0.73% 0.51% -0.47% 0.30% 0.95% 0.01% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.60 5.31 3.91 2.79 4.42 5.31 2.47 51.31%
EPS 1.95 0.54 0.38 -0.34 0.22 0.69 0.01 3251.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.74 0.74 0.73 0.74 0.73 0.73 2.71%
Adjusted Per Share Value based on latest NOSH - 223,823
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.41 0.47 0.35 0.25 0.39 0.47 0.32 17.94%
EPS 0.17 0.05 0.03 -0.03 0.02 0.06 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.067 0.0648 0.066 0.0645 0.0648 0.0647 0.0952 -20.86%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.51 0.54 0.425 0.44 0.28 0.25 0.26 -
P/RPS 11.09 10.16 10.86 15.80 6.34 4.71 10.54 3.44%
P/EPS 26.15 100.00 111.84 -129.41 127.27 36.23 2,600.00 -95.32%
EY 3.82 1.00 0.89 -0.77 0.79 2.76 0.04 1983.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.73 0.57 0.60 0.38 0.34 0.36 51.24%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 13/08/13 10/05/13 28/02/13 22/11/12 16/08/12 14/05/12 -
Price 0.485 0.595 0.47 0.47 0.55 0.28 0.25 -
P/RPS 10.54 11.20 12.01 16.87 12.45 5.27 10.13 2.67%
P/EPS 24.87 110.19 123.68 -138.24 250.00 40.58 2,500.00 -95.36%
EY 4.02 0.91 0.81 -0.72 0.40 2.46 0.04 2055.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.80 0.64 0.64 0.74 0.38 0.34 52.39%

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