[MBRIGHT] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
09-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 7.59%
YoY- 107.08%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 31/03/00 CAGR
Revenue 41,217 73,766 61,450 45,466 22,376 41,874 32,065 3.93%
PBT -34,705 -7,436 7,056 9,757 -92,128 -58,697 -58,565 -7.72%
Tax -246 -236 -1,144 -3,086 -2,040 58,697 58,565 -
NP -34,952 -7,672 5,912 6,670 -94,168 0 0 -
-
NP to SH -34,870 -7,672 5,912 6,670 -94,168 -70,049 -61,256 -8.29%
-
Tax Rate - - 16.21% 31.63% - - - -
Total Cost 76,169 81,438 55,538 38,796 116,544 41,874 32,065 14.22%
-
Net Worth 187,444 211,693 205,277 198,466 -64,179,114 -475,092 -46,883 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 31/03/00 CAGR
Net Worth 187,444 211,693 205,277 198,466 -64,179,114 -475,092 -46,883 -
NOSH 446,296 415,084 410,555 413,471 18,109,231 188,304 188,286 14.18%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 31/03/00 CAGR
NP Margin -84.80% -10.40% 9.62% 14.67% -420.84% 0.00% 0.00% -
ROE -18.60% -3.62% 2.88% 3.36% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 31/03/00 CAGR
RPS 9.24 17.77 14.97 11.00 0.12 22.24 17.03 -8.97%
EPS -7.83 -1.87 1.44 1.61 -0.52 -37.20 -32.53 -19.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.51 0.50 0.48 -3.544 -2.523 -0.249 -
Adjusted Per Share Value based on latest NOSH - 413,695
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 31/03/00 CAGR
RPS 1.63 2.91 2.43 1.80 0.88 1.65 1.27 3.91%
EPS -1.38 -0.30 0.23 0.26 -3.72 -2.77 -2.42 -8.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.074 0.0836 0.0811 0.0784 -25.3437 -0.1876 -0.0185 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 31/03/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - - -
Price 0.30 0.38 0.70 1.18 1.02 0.00 0.00 -
P/RPS 3.25 2.14 4.68 10.73 825.50 0.00 0.00 -
P/EPS -3.84 -20.56 48.61 73.14 -196.15 0.00 0.00 -
EY -26.04 -4.86 2.06 1.37 -0.51 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 1.40 2.46 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 31/03/00 CAGR
Date 28/11/06 21/11/05 29/11/04 09/01/04 28/11/02 01/08/01 31/05/00 -
Price 0.32 0.38 0.68 1.06 1.02 0.00 0.00 -
P/RPS 3.46 2.14 4.54 9.64 825.50 0.00 0.00 -
P/EPS -4.10 -20.56 47.22 65.70 -196.15 0.00 0.00 -
EY -24.42 -4.86 2.12 1.52 -0.51 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.75 1.36 2.21 0.00 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