[MBRIGHT] QoQ TTM Result on 31-Dec-2019

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019
Profit Trend
QoQ- -26.76%
YoY- -46.76%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 13,238 13,243 15,923 18,110 18,900 22,061 22,303 -29.30%
PBT -14,146 -14,937 -14,363 -13,507 -9,376 -9,093 -8,181 43.91%
Tax 574 574 574 574 818 818 818 -20.98%
NP -13,572 -14,363 -13,789 -12,933 -8,558 -8,275 -7,363 50.16%
-
NP to SH -13,520 -14,336 -13,915 -12,959 -10,223 -9,922 -9,011 30.96%
-
Tax Rate - - - - - - - -
Total Cost 26,810 27,606 29,712 31,043 27,458 30,336 29,666 -6.50%
-
Net Worth 162,140 162,140 165,383 170,985 170,984 173,932 171,967 -3.83%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 162,140 162,140 165,383 170,985 170,984 173,932 171,967 -3.83%
NOSH 324,281 324,281 324,281 324,281 294,801 294,801 245,667 20.27%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -102.52% -108.46% -86.60% -71.41% -45.28% -37.51% -33.01% -
ROE -8.34% -8.84% -8.41% -7.58% -5.98% -5.70% -5.24% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 4.08 4.08 4.91 6.14 6.41 7.48 9.08 -41.24%
EPS -4.17 -4.42 -4.29 -4.40 -3.47 -3.37 -3.67 8.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.51 0.58 0.58 0.59 0.70 -20.04%
Adjusted Per Share Value based on latest NOSH - 324,281
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.52 0.52 0.63 0.72 0.75 0.87 0.88 -29.51%
EPS -0.53 -0.57 -0.55 -0.51 -0.40 -0.39 -0.36 29.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.064 0.064 0.0653 0.0675 0.0675 0.0687 0.0679 -3.85%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.095 0.06 0.05 0.08 0.09 0.105 0.10 -
P/RPS 2.33 1.47 1.02 1.30 1.40 1.40 1.10 64.70%
P/EPS -2.28 -1.36 -1.17 -1.82 -2.60 -3.12 -2.73 -11.28%
EY -43.89 -73.68 -85.82 -54.95 -38.53 -32.05 -36.68 12.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.12 0.10 0.14 0.16 0.18 0.14 22.51%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 11/11/20 17/08/20 29/06/20 28/02/20 14/11/19 20/08/19 31/05/19 -
Price 0.105 0.085 0.065 0.075 0.09 0.10 0.08 -
P/RPS 2.57 2.08 1.32 1.22 1.40 1.34 0.88 103.91%
P/EPS -2.52 -1.92 -1.51 -1.71 -2.60 -2.97 -2.18 10.11%
EY -39.71 -52.01 -66.02 -58.61 -38.53 -33.66 -45.85 -9.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.17 0.13 0.13 0.16 0.17 0.11 53.71%

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