[MBRIGHT] YoY Annual (Unaudited) Result on 31-Dec-2004 [#4]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
YoY- -3921.73%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 77,011 44,382 70,435 72,000 53,601 0 22,610 22.65%
PBT -18,685 -37,597 -8,834 -193,324 6,086 -5,487,614 -137,292 -28.26%
Tax -2,057 84 -464 -1,049 -1,000 0 137,292 -
NP -20,742 -37,513 -9,298 -194,373 5,086 -5,487,614 0 -
-
NP to SH -20,705 -37,442 -9,298 -194,373 5,086 -5,487,614 -130,853 -26.44%
-
Tax Rate - - - - 16.43% - - -
Total Cost 97,753 81,895 79,733 266,373 48,515 5,487,614 22,610 27.62%
-
Net Worth 147,760 165,265 189,182 214,275 198,541 0 -652,193 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 147,760 165,265 189,182 214,275 198,541 0 -652,193 -
NOSH 447,757 446,662 411,266 412,069 413,629 3,429,758,826 188,277 15.52%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -26.93% -84.52% -13.20% -269.96% 9.49% 0.00% 0.00% -
ROE -14.01% -22.66% -4.91% -90.71% 2.56% 0.00% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 17.20 9.94 17.13 17.47 12.96 0.00 12.01 6.16%
EPS -4.64 -8.40 -2.26 -47.17 1.23 -0.16 -69.50 -36.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.37 0.46 0.52 0.48 0.00 -3.464 -
Adjusted Per Share Value based on latest NOSH - 412,037
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 3.04 1.75 2.78 2.84 2.12 0.00 0.89 22.70%
EPS -0.82 -1.48 -0.37 -7.68 0.20 -216.70 -5.17 -26.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0583 0.0653 0.0747 0.0846 0.0784 0.00 -0.2575 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.37 0.31 0.35 0.69 1.09 1.11 0.00 -
P/RPS 2.15 3.12 2.04 3.95 8.41 0.00 0.00 -
P/EPS -8.00 -3.70 -15.48 -1.46 88.65 -693.75 0.00 -
EY -12.50 -27.04 -6.46 -68.36 1.13 -0.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.84 0.76 1.33 2.27 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 09/03/06 29/03/05 27/02/04 28/02/03 29/08/02 -
Price 0.27 0.50 0.35 0.61 0.95 1.00 1.02 -
P/RPS 1.57 5.03 2.04 3.49 7.33 0.00 8.49 -24.51%
P/EPS -5.84 -5.96 -15.48 -1.29 77.26 -625.00 -1.47 25.83%
EY -17.13 -16.77 -6.46 -77.33 1.29 -0.16 -68.14 -20.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.35 0.76 1.17 1.98 0.00 0.00 -

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