[MBRIGHT] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 9.05%
YoY- 404.84%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 78,432 75,632 65,589 59,029 56,639 53,600 34,112 74.11%
PBT -198,932 -196,065 4,060 6,485 6,213 6,086 2,316 -
Tax -1,861 -41 457 -687 -896 -1,000 -2,315 -13.53%
NP -200,793 -196,106 4,517 5,798 5,317 5,086 1 -
-
NP to SH -200,793 -196,106 4,517 5,798 5,317 5,086 1 -
-
Tax Rate - - -11.26% 10.59% 14.42% 16.43% 99.96% -
Total Cost 279,225 271,738 61,072 53,231 51,322 48,514 34,111 305.64%
-
Net Worth 215,878 214,259 207,333 200,977 200,573 201,599 198,573 5.72%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 215,878 214,259 207,333 200,977 200,573 201,599 198,573 5.72%
NOSH 415,151 412,037 414,666 410,158 409,333 420,000 413,695 0.23%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -256.01% -259.29% 6.89% 9.82% 9.39% 9.49% 0.00% -
ROE -93.01% -91.53% 2.18% 2.88% 2.65% 2.52% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 18.89 18.36 15.82 14.39 13.84 12.76 8.25 73.63%
EPS -48.37 -47.59 1.09 1.41 1.30 1.21 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.50 0.49 0.49 0.48 0.48 5.47%
Adjusted Per Share Value based on latest NOSH - 410,158
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 3.10 2.99 2.59 2.33 2.24 2.12 1.35 73.96%
EPS -7.93 -7.75 0.18 0.23 0.21 0.20 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0853 0.0846 0.0819 0.0794 0.0792 0.0796 0.0784 5.77%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.61 0.69 0.70 0.79 0.85 1.09 1.18 -
P/RPS 3.23 3.76 4.43 5.49 6.14 8.54 14.31 -62.89%
P/EPS -1.26 -1.45 64.26 55.89 65.44 90.01 488,160.84 -
EY -79.29 -68.98 1.56 1.79 1.53 1.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.33 1.40 1.61 1.73 2.27 2.46 -39.04%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 29/03/05 29/11/04 27/08/04 24/05/04 27/02/04 09/01/04 -
Price 0.42 0.61 0.68 0.68 0.83 0.95 1.06 -
P/RPS 2.22 3.32 4.30 4.72 6.00 7.44 12.86 -68.96%
P/EPS -0.87 -1.28 62.42 48.10 63.90 78.45 438,517.38 -
EY -115.16 -78.02 1.60 2.08 1.56 1.27 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.17 1.36 1.39 1.69 1.98 2.21 -48.75%

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