[MBRIGHT] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
10-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 212.75%
YoY- 2500.0%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 8,464 10,261 11,781 8,836 6,234 9,803 11,913 -20.32%
PBT -2,046 5,307 2,247 1,158 -732 1,532 2,046 -
Tax 715 -957 -1,050 -300 -29 -1,044 -499 -
NP -1,331 4,350 1,197 858 -761 488 1,547 -
-
NP to SH -1,331 4,350 1,197 858 -761 488 1,547 -
-
Tax Rate - 18.03% 46.73% 25.91% - 68.15% 24.39% -
Total Cost 9,795 5,911 10,584 7,978 6,995 9,315 10,366 -3.69%
-
Net Worth 179,337 169,538 164,033 167,084 163,391 164,145 163,668 6.26%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 179,337 169,538 164,033 167,084 163,391 164,145 163,668 6.26%
NOSH 245,667 223,076 221,666 225,789 223,823 221,818 224,202 6.26%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -15.73% 42.39% 10.16% 9.71% -12.21% 4.98% 12.99% -
ROE -0.74% 2.57% 0.73% 0.51% -0.47% 0.30% 0.95% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.45 4.60 5.31 3.91 2.79 4.42 5.31 -24.92%
EPS -0.54 1.95 0.54 0.38 -0.34 0.22 0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.76 0.74 0.74 0.73 0.74 0.73 0.00%
Adjusted Per Share Value based on latest NOSH - 225,789
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.33 0.41 0.47 0.35 0.25 0.39 0.47 -20.95%
EPS -0.05 0.17 0.05 0.03 -0.03 0.02 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0708 0.0669 0.0648 0.066 0.0645 0.0648 0.0646 6.28%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.475 0.51 0.54 0.425 0.44 0.28 0.25 -
P/RPS 13.79 11.09 10.16 10.86 15.80 6.34 4.71 104.25%
P/EPS -87.67 26.15 100.00 111.84 -129.41 127.27 36.23 -
EY -1.14 3.82 1.00 0.89 -0.77 0.79 2.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.67 0.73 0.57 0.60 0.38 0.34 53.85%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 13/08/13 10/05/13 28/02/13 22/11/12 16/08/12 -
Price 0.465 0.485 0.595 0.47 0.47 0.55 0.28 -
P/RPS 13.50 10.54 11.20 12.01 16.87 12.45 5.27 86.89%
P/EPS -85.83 24.87 110.19 123.68 -138.24 250.00 40.58 -
EY -1.17 4.02 0.91 0.81 -0.72 0.40 2.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.80 0.64 0.64 0.74 0.38 41.42%

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