[MBRIGHT] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -12.74%
YoY- 51.17%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 32,641 36,388 41,170 39,809 28,704 30,380 52,849 -7.71%
PBT 39,353 3,860 11,614 5,593 3,568 -4,781 3,904 46.94%
Tax -1,200 -2,928 -3,074 -2,836 -1,744 805 -3,654 -16.93%
NP 38,153 932 8,540 2,757 1,824 -3,976 249 131.23%
-
NP to SH 38,153 932 8,540 2,757 1,824 -3,976 249 131.23%
-
Tax Rate 3.05% 75.85% 26.47% 50.71% 48.88% - 93.60% -
Total Cost -5,512 35,456 32,630 37,052 26,880 34,356 52,600 -
-
Net Worth 21,618,781 184,250 169,609 164,550 148,013 135,747 133,237 133.45%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 21,618,781 184,250 169,609 164,550 148,013 135,747 133,237 133.45%
NOSH 245,667 245,667 223,170 222,365 224,262 222,537 233,749 0.83%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 116.89% 2.56% 20.74% 6.93% 6.35% -13.09% 0.47% -
ROE 0.18% 0.51% 5.04% 1.68% 1.23% -2.93% 0.19% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 13.29 14.81 18.45 17.90 12.80 13.65 22.61 -8.47%
EPS 15.53 0.37 3.83 1.24 0.81 -1.77 0.11 128.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 88.00 0.75 0.76 0.74 0.66 0.61 0.57 131.52%
Adjusted Per Share Value based on latest NOSH - 221,818
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1.30 1.45 1.64 1.59 1.15 1.21 2.11 -7.75%
EPS 1.52 0.04 0.34 0.11 0.07 -0.16 0.01 130.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.6288 0.0735 0.0677 0.0657 0.0591 0.0542 0.0532 133.43%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.30 0.43 0.51 0.28 0.12 0.12 0.12 -
P/RPS 2.26 2.90 2.76 1.56 0.94 0.88 0.53 27.32%
P/EPS 1.93 113.34 13.33 22.58 14.75 -6.72 112.50 -49.19%
EY 51.77 0.88 7.50 4.43 6.78 -14.89 0.89 96.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.57 0.67 0.38 0.18 0.20 0.21 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 12/11/14 25/11/13 22/11/12 24/11/11 29/11/10 25/11/09 -
Price 0.32 0.395 0.485 0.55 0.16 0.16 0.14 -
P/RPS 2.41 2.67 2.63 3.07 1.25 1.17 0.62 25.37%
P/EPS 2.06 104.12 12.67 44.35 19.67 -8.96 131.25 -49.94%
EY 48.53 0.96 7.89 2.25 5.08 -11.17 0.76 99.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.53 0.64 0.74 0.24 0.26 0.25 -

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