[MBRIGHT] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -6.66%
YoY- 5586.69%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 26,274 29,540 31,968 30,990 33,016 33,549 33,800 -15.47%
PBT -26,033 -22,682 9,172 33,520 36,292 36,639 6,899 -
Tax -209 -207 -407 1,101 799 -161 -194 5.09%
NP -26,242 -22,889 8,765 34,621 37,091 36,478 6,705 -
-
NP to SH -26,242 -22,889 8,765 34,621 37,091 36,478 6,705 -
-
Tax Rate - - 4.44% -3.28% -2.20% 0.44% 2.81% -
Total Cost 52,516 52,429 23,203 -3,631 -4,075 -2,929 27,095 55.51%
-
Net Worth 191,621 194,077 196,591 21,618,781 21,864,449 216,187 179,337 4.52%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 191,621 194,077 196,591 21,618,781 21,864,449 216,187 179,337 4.52%
NOSH 245,667 245,667 245,667 245,667 245,667 245,667 245,667 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -99.88% -77.48% 27.42% 111.72% 112.34% 108.73% 19.84% -
ROE -13.69% -11.79% 4.46% 0.16% 0.17% 16.87% 3.74% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 10.69 12.02 13.01 12.61 13.44 13.66 13.76 -15.50%
EPS -10.68 -9.32 3.57 14.09 15.10 14.85 2.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.79 0.80 88.00 89.00 0.88 0.73 4.51%
Adjusted Per Share Value based on latest NOSH - 245,667
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.04 1.17 1.26 1.22 1.30 1.32 1.33 -15.13%
EPS -1.04 -0.90 0.35 1.37 1.46 1.44 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0757 0.0766 0.0776 8.537 8.634 0.0854 0.0708 4.56%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.25 0.265 0.31 0.30 0.355 0.38 0.425 -
P/RPS 2.34 2.20 2.38 2.38 2.64 2.78 3.09 -16.93%
P/EPS -2.34 -2.84 8.69 2.13 2.35 2.56 15.57 -
EY -42.73 -35.16 11.51 46.98 42.53 39.07 6.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.39 0.00 0.00 0.43 0.58 -32.75%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 17/08/16 23/05/16 29/02/16 27/11/15 23/07/15 11/05/15 27/02/15 -
Price 0.245 0.29 0.26 0.32 0.37 0.38 0.39 -
P/RPS 2.29 2.41 2.00 2.54 2.75 2.78 2.83 -13.17%
P/EPS -2.29 -3.11 7.29 2.27 2.45 2.56 14.29 -
EY -43.60 -32.13 13.72 44.04 40.81 39.07 7.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.37 0.33 0.00 0.00 0.43 0.53 -30.08%

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