[MBRIGHT] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -55.54%
YoY- 138.16%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 40,108 27,868 30,202 48,306 77,550 87,896 43,472 -1.33%
PBT 5,326 2,706 -6,394 13,710 -11,756 -21,984 -27,722 -
Tax -2,166 -1,718 570 -3,800 -16,272 -404 3,902 -
NP 3,160 988 -5,824 9,910 -28,028 -22,388 -23,820 -
-
NP to SH 3,160 988 -5,824 9,910 -25,968 -22,362 -23,820 -
-
Tax Rate 40.67% 63.49% - 27.72% - - - -
Total Cost 36,948 26,880 36,026 38,396 105,578 110,284 67,292 -9.50%
-
Net Worth 162,450 145,954 136,640 131,686 133,855 155,732 200,730 -3.46%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 162,450 145,954 136,640 131,686 133,855 155,732 200,730 -3.46%
NOSH 222,535 224,545 224,000 223,198 446,185 445,458 446,067 -10.93%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.88% 3.55% -19.28% 20.52% -36.14% -25.47% -54.79% -
ROE 1.95% 0.68% -4.26% 7.53% -19.40% -14.36% -11.87% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 18.02 12.41 13.48 21.64 17.38 19.73 9.75 10.76%
EPS 1.42 0.44 -2.60 4.44 -11.62 -5.02 -5.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.65 0.61 0.59 0.30 0.3496 0.45 8.38%
Adjusted Per Share Value based on latest NOSH - 220,714
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.58 1.10 1.19 1.91 3.06 3.47 1.72 -1.40%
EPS 0.12 0.04 -0.23 0.39 -1.03 -0.88 -0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0642 0.0576 0.054 0.052 0.0529 0.0615 0.0793 -3.45%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.25 0.14 0.12 0.16 0.19 0.41 0.31 -
P/RPS 1.39 1.13 0.89 0.74 1.09 2.08 3.18 -12.87%
P/EPS 17.61 31.82 -4.62 3.60 -3.26 -8.17 -5.81 -
EY 5.68 3.14 -21.67 27.75 -30.63 -12.24 -17.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.22 0.20 0.27 0.63 1.17 0.69 -11.11%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 19/08/11 27/08/10 28/08/09 27/08/08 29/08/07 30/08/06 -
Price 0.28 0.12 0.12 0.13 0.18 0.38 0.30 -
P/RPS 1.55 0.97 0.89 0.60 1.04 1.93 3.08 -10.80%
P/EPS 19.72 27.27 -4.62 2.93 -3.09 -7.57 -5.62 -
EY 5.07 3.67 -21.67 34.15 -32.33 -13.21 -17.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.18 0.20 0.22 0.60 1.09 0.67 -9.01%

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