[MBRIGHT] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
12-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -117.26%
YoY- -111.18%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 33,016 33,549 33,800 35,755 36,614 38,561 39,342 -11.05%
PBT 36,292 36,639 6,899 849 5,491 5,851 6,666 210.44%
Tax 799 -161 -194 -1,480 -1,835 -1,625 -1,592 -
NP 37,091 36,478 6,705 -631 3,656 4,226 5,074 278.03%
-
NP to SH 37,091 36,478 6,705 -631 3,656 4,226 5,074 278.03%
-
Tax Rate -2.20% 0.44% 2.81% 174.32% 33.42% 27.77% 23.88% -
Total Cost -4,075 -2,929 27,095 36,386 32,958 34,335 34,268 -
-
Net Worth 21,864,449 216,187 179,337 157,500 184,250 0 179,337 2380.46%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 21,864,449 216,187 179,337 157,500 184,250 0 179,337 2380.46%
NOSH 245,667 245,667 245,667 245,667 245,667 245,667 245,667 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 112.34% 108.73% 19.84% -1.76% 9.99% 10.96% 12.90% -
ROE 0.17% 16.87% 3.74% -0.40% 1.98% 0.00% 2.83% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.44 13.66 13.76 17.03 14.90 15.70 16.01 -11.03%
EPS 15.10 14.85 2.73 -0.30 1.49 1.72 2.07 277.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 89.00 0.88 0.73 0.75 0.75 0.00 0.73 2380.45%
Adjusted Per Share Value based on latest NOSH - 245,667
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.30 1.32 1.33 1.41 1.45 1.52 1.55 -11.09%
EPS 1.46 1.44 0.26 -0.02 0.14 0.17 0.20 277.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.634 0.0854 0.0708 0.0622 0.0728 0.00 0.0708 2380.88%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.355 0.38 0.425 0.43 0.44 0.44 0.475 -
P/RPS 2.64 2.78 3.09 2.53 2.95 2.80 2.97 -7.57%
P/EPS 2.35 2.56 15.57 -143.11 29.57 25.58 23.00 -78.23%
EY 42.53 39.07 6.42 -0.70 3.38 3.91 4.35 359.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.43 0.58 0.57 0.59 0.00 0.65 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 23/07/15 11/05/15 27/02/15 12/11/14 11/08/14 20/05/14 28/02/14 -
Price 0.37 0.38 0.39 0.395 0.42 0.43 0.465 -
P/RPS 2.75 2.78 2.83 2.32 2.82 2.74 2.90 -3.48%
P/EPS 2.45 2.56 14.29 -131.46 28.22 25.00 22.51 -77.29%
EY 40.81 39.07 7.00 -0.76 3.54 4.00 4.44 340.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.43 0.53 0.53 0.56 0.00 0.64 -

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