[MBRIGHT] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
15-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 1.95%
YoY- -705.57%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 30,499 25,749 23,119 18,600 16,291 16,694 12,837 77.95%
PBT 9,519 6,422 -93,901 -97,060 -98,925 -98,485 -10,976 -
Tax -2,433 -2,433 6,730 6,730 6,730 6,730 0 -
NP 7,086 3,989 -87,171 -90,330 -92,195 -91,755 -10,976 -
-
NP to SH 7,621 4,482 -87,179 -90,369 -92,162 -91,659 -10,706 -
-
Tax Rate 25.56% 37.89% - - - - - -
Total Cost 23,413 21,760 110,290 108,930 108,486 108,449 23,813 -1.12%
-
Net Worth 178,560 156,580 95,554 75,881 70,425 65,996 155,655 9.57%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 178,560 156,580 95,554 75,881 70,425 65,996 155,655 9.57%
NOSH 1,947,346 1,565,808 1,565,808 421,566 421,566 356,709 324,281 230.02%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 23.23% 15.49% -377.05% -485.65% -565.93% -549.63% -85.50% -
ROE 4.27% 2.86% -91.23% -119.09% -130.86% -138.88% -6.88% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1.71 1.64 2.42 4.41 4.16 5.06 3.96 -42.84%
EPS 0.43 0.29 -9.12 -21.44 -23.56 -27.78 -3.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.18 0.18 0.20 0.48 -64.82%
Adjusted Per Share Value based on latest NOSH - 421,566
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1.20 1.02 0.91 0.73 0.64 0.66 0.51 76.81%
EPS 0.30 0.18 -3.44 -3.57 -3.64 -3.62 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0705 0.0619 0.0377 0.03 0.0278 0.0261 0.0615 9.52%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.08 0.07 0.075 0.085 0.115 0.125 0.14 -
P/RPS 4.68 4.26 3.10 1.93 2.76 2.47 3.54 20.43%
P/EPS 18.74 24.45 -0.82 -0.40 -0.49 -0.45 -4.24 -
EY 5.34 4.09 -121.65 -252.19 -204.83 -222.22 -23.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.70 0.75 0.47 0.64 0.63 0.29 96.57%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 18/05/22 15/02/22 25/11/21 29/09/21 25/05/21 -
Price 0.135 0.08 0.085 0.085 0.09 0.115 0.11 -
P/RPS 7.90 4.86 3.51 1.93 2.16 2.27 2.78 100.49%
P/EPS 31.63 27.95 -0.93 -0.40 -0.38 -0.41 -3.33 -
EY 3.16 3.58 -107.34 -252.19 -261.73 -241.54 -30.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.80 0.85 0.47 0.50 0.58 0.23 225.03%

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