[MBRIGHT] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -15.16%
YoY- 310.94%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 31,083 31,733 30,950 38,750 43,337 47,801 54,850 -31.54%
PBT 11,189 9,625 8,187 4,650 5,321 14,702 19,805 -31.68%
Tax -2,991 -2,462 -674 -1,836 -2,004 -4,020 -23,998 -75.08%
NP 8,198 7,163 7,513 2,814 3,317 10,682 -4,193 -
-
NP to SH 8,198 7,163 7,513 2,814 3,317 10,682 -4,193 -
-
Tax Rate 26.73% 25.58% 8.23% 39.48% 37.66% 27.34% 121.17% -
Total Cost 22,885 24,570 23,437 35,936 40,020 37,119 59,043 -46.87%
-
Net Worth 144,720 145,298 140,300 136,762 136,640 138,331 126,998 9.10%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 144,720 145,298 140,300 136,762 136,640 138,331 126,998 9.10%
NOSH 222,647 223,535 230,000 224,200 223,999 223,114 222,803 -0.04%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 26.37% 22.57% 24.27% 7.26% 7.65% 22.35% -7.64% -
ROE 5.66% 4.93% 5.35% 2.06% 2.43% 7.72% -3.30% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 13.96 14.20 13.46 17.28 19.35 21.42 24.62 -31.51%
EPS 3.68 3.20 3.27 1.26 1.48 4.79 -1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.61 0.61 0.61 0.62 0.57 9.15%
Adjusted Per Share Value based on latest NOSH - 224,200
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.23 1.25 1.22 1.53 1.71 1.89 2.17 -31.53%
EPS 0.32 0.28 0.30 0.11 0.13 0.42 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0571 0.0574 0.0554 0.054 0.054 0.0546 0.0502 8.97%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.17 0.16 0.12 0.12 0.14 0.12 0.12 -
P/RPS 1.22 1.13 0.89 0.69 0.72 0.56 0.49 83.80%
P/EPS 4.62 4.99 3.67 9.56 9.45 2.51 -6.38 -
EY 21.66 20.03 27.22 10.46 10.58 39.90 -15.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.20 0.20 0.23 0.19 0.21 15.31%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 22/02/11 29/11/10 27/08/10 19/05/10 22/02/10 25/11/09 -
Price 0.15 0.15 0.16 0.12 0.12 0.13 0.14 -
P/RPS 1.07 1.06 1.19 0.69 0.62 0.61 0.57 52.23%
P/EPS 4.07 4.68 4.90 9.56 8.10 2.72 -7.44 -
EY 24.55 21.36 20.42 10.46 12.34 36.83 -13.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.26 0.20 0.20 0.21 0.25 -5.41%

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