[MBRIGHT] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 13.53%
YoY- 54.87%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 69,090 65,362 71,839 72,869 77,012 78,996 66,594 2.47%
PBT 11,048 -6,365 -13,572 -10,373 -18,686 -29,718 -34,729 -
Tax -30,490 -9,059 -9,990 -7,567 -2,057 -1,962 -2,043 501.22%
NP -19,442 -15,424 -23,562 -17,940 -20,743 -31,680 -36,772 -34.48%
-
NP to SH -19,273 -15,238 -22,508 -17,904 -20,705 -31,649 -36,713 -34.79%
-
Tax Rate 275.98% - - - - - - -
Total Cost 88,532 80,786 95,401 90,809 97,755 110,676 103,366 -9.76%
-
Net Worth 129,692 133,186 133,775 142,905 128,700 147,042 155,350 -11.29%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 129,692 133,186 133,775 142,905 128,700 147,042 155,350 -11.29%
NOSH 447,216 443,953 445,919 446,581 389,999 445,582 444,366 0.42%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -28.14% -23.60% -32.80% -24.62% -26.93% -40.10% -55.22% -
ROE -14.86% -11.44% -16.83% -12.53% -16.09% -21.52% -23.63% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 15.45 14.72 16.11 16.32 19.75 17.73 14.99 2.02%
EPS -4.31 -3.43 -5.05 -4.01 -5.31 -7.10 -8.26 -35.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.30 0.30 0.32 0.33 0.33 0.3496 -11.66%
Adjusted Per Share Value based on latest NOSH - 446,581
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 2.73 2.58 2.84 2.88 3.04 3.12 2.63 2.50%
EPS -0.76 -0.60 -0.89 -0.71 -0.82 -1.25 -1.45 -34.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0512 0.0526 0.0528 0.0564 0.0508 0.0581 0.0613 -11.26%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.10 0.16 0.19 0.24 0.37 0.39 0.41 -
P/RPS 0.65 1.09 1.18 1.47 1.87 2.20 2.74 -61.51%
P/EPS -2.32 -4.66 -3.76 -5.99 -6.97 -5.49 -4.96 -39.60%
EY -43.10 -21.45 -26.57 -16.70 -14.35 -18.21 -20.15 65.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.53 0.63 0.75 1.12 1.18 1.17 -55.96%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 27/11/08 27/08/08 27/05/08 28/02/08 27/11/07 29/08/07 -
Price 0.11 0.10 0.18 0.22 0.27 0.38 0.38 -
P/RPS 0.71 0.68 1.12 1.35 1.37 2.14 2.54 -57.08%
P/EPS -2.55 -2.91 -3.57 -5.49 -5.09 -5.35 -4.60 -32.39%
EY -39.18 -34.32 -28.04 -18.22 -19.66 -18.69 -21.74 47.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.33 0.60 0.69 0.82 1.15 1.09 -50.30%

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