[MBRIGHT] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
02-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -38.39%
YoY- 69.88%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 15,325 16,089 17,736 21,082 23,634 24,571 24,155 -26.22%
PBT -9,359 -8,561 -8,226 -6,949 -4,966 -4,969 -4,590 61.00%
Tax 476 376 276 -200 -200 -194 -194 -
NP -8,883 -8,185 -7,950 -7,149 -5,166 -5,163 -4,784 51.24%
-
NP to SH -8,883 -8,185 -7,950 -7,149 -5,166 -5,163 -4,784 51.24%
-
Tax Rate - - - - - - - -
Total Cost 24,208 24,274 25,686 28,231 28,800 29,734 28,939 -11.24%
-
Net Worth 176,880 179,337 181,794 184,250 186,707 189,164 191,621 -5.21%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 176,880 179,337 181,794 184,250 186,707 189,164 191,621 -5.21%
NOSH 245,667 245,667 245,667 245,667 245,667 245,667 245,667 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -57.96% -50.87% -44.82% -33.91% -21.86% -21.01% -19.81% -
ROE -5.02% -4.56% -4.37% -3.88% -2.77% -2.73% -2.50% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 6.24 6.55 7.22 8.58 9.62 10.00 9.83 -26.19%
EPS -3.62 -3.33 -3.24 -2.91 -2.10 -2.10 -1.95 51.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.73 0.74 0.75 0.76 0.77 0.78 -5.21%
Adjusted Per Share Value based on latest NOSH - 245,667
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 0.61 0.64 0.70 0.83 0.93 0.97 0.95 -25.63%
EPS -0.35 -0.32 -0.31 -0.28 -0.20 -0.20 -0.19 50.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0698 0.0708 0.0718 0.0728 0.0737 0.0747 0.0757 -5.27%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.155 0.175 0.135 0.165 0.205 0.255 0.185 -
P/RPS 2.48 2.67 1.87 1.92 2.13 2.55 1.88 20.34%
P/EPS -4.29 -5.25 -4.17 -5.67 -9.75 -12.13 -9.50 -41.22%
EY -23.33 -19.04 -23.97 -17.64 -10.26 -8.24 -10.53 70.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.18 0.22 0.27 0.33 0.24 -5.65%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 14/08/18 28/05/18 26/02/18 02/11/17 09/08/17 22/05/17 21/02/17 -
Price 0.165 0.155 0.135 0.17 0.175 0.21 0.235 -
P/RPS 2.65 2.37 1.87 1.98 1.82 2.10 2.39 7.14%
P/EPS -4.56 -4.65 -4.17 -5.84 -8.32 -9.99 -12.07 -47.83%
EY -21.91 -21.50 -23.97 -17.12 -12.02 -10.01 -8.29 91.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.18 0.23 0.23 0.27 0.30 -16.27%

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