[MBRIGHT] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 46.89%
YoY- 136.1%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 85,534 83,326 78,951 77,206 30,476 30,565 31,083 96.00%
PBT 20,263 20,055 19,710 18,745 15,887 14,174 11,189 48.41%
Tax -2,651 -2,057 -2,008 -1,833 -4,374 -3,604 -2,991 -7.70%
NP 17,612 17,998 17,702 16,912 11,513 10,570 8,198 66.26%
-
NP to SH 17,612 17,998 17,702 16,912 11,513 10,570 8,198 66.26%
-
Tax Rate 13.08% 10.26% 10.19% 9.78% 27.53% 25.43% 26.73% -
Total Cost 67,922 65,328 61,249 60,294 18,963 19,995 22,885 106.11%
-
Net Worth 164,145 163,668 240,900 163,096 147,907 145,205 144,720 8.73%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 164,145 163,668 240,900 163,096 147,907 145,205 144,720 8.73%
NOSH 221,818 224,202 330,000 223,419 224,102 223,392 222,647 -0.24%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 20.59% 21.60% 22.42% 21.91% 37.78% 34.58% 26.37% -
ROE 10.73% 11.00% 7.35% 10.37% 7.78% 7.28% 5.66% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 38.56 37.17 23.92 34.56 13.60 13.68 13.96 96.50%
EPS 7.94 8.03 5.36 7.57 5.14 4.73 3.68 66.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.73 0.73 0.73 0.66 0.65 0.65 9.00%
Adjusted Per Share Value based on latest NOSH - 223,419
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 3.38 3.29 3.12 3.05 1.20 1.21 1.23 95.82%
EPS 0.70 0.71 0.70 0.67 0.45 0.42 0.32 68.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0648 0.0646 0.0951 0.0644 0.0584 0.0573 0.0571 8.77%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.28 0.25 0.26 0.23 0.12 0.14 0.17 -
P/RPS 0.73 0.67 1.09 0.67 0.88 1.02 1.22 -28.92%
P/EPS 3.53 3.11 4.85 3.04 2.34 2.96 4.62 -16.38%
EY 28.36 32.11 20.63 32.91 42.81 33.80 21.66 19.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.36 0.32 0.18 0.22 0.26 28.69%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 16/08/12 14/05/12 24/02/12 24/11/11 19/08/11 19/05/11 -
Price 0.55 0.28 0.25 0.27 0.16 0.12 0.15 -
P/RPS 1.43 0.75 1.04 0.78 1.18 0.88 1.07 21.26%
P/EPS 6.93 3.49 4.66 3.57 3.11 2.54 4.07 42.45%
EY 14.44 28.67 21.46 28.04 32.11 39.43 24.55 -29.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.38 0.34 0.37 0.24 0.18 0.23 117.47%

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