[MBRIGHT] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 107.89%
YoY- 209.72%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 25,269 32,641 36,388 41,170 39,809 28,704 30,380 -3.02%
PBT -4,648 39,353 3,860 11,614 5,593 3,568 -4,781 -0.46%
Tax -534 -1,200 -2,928 -3,074 -2,836 -1,744 805 -
NP -5,182 38,153 932 8,540 2,757 1,824 -3,976 4.50%
-
NP to SH -5,182 38,153 932 8,540 2,757 1,824 -3,976 4.50%
-
Tax Rate - 3.05% 75.85% 26.47% 50.71% 48.88% - -
Total Cost 30,451 -5,512 35,456 32,630 37,052 26,880 34,356 -1.98%
-
Net Worth 191,621 21,618,781 184,250 169,609 164,550 148,013 135,747 5.90%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 191,621 21,618,781 184,250 169,609 164,550 148,013 135,747 5.90%
NOSH 245,667 245,667 245,667 223,170 222,365 224,262 222,537 1.66%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -20.51% 116.89% 2.56% 20.74% 6.93% 6.35% -13.09% -
ROE -2.70% 0.18% 0.51% 5.04% 1.68% 1.23% -2.93% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 10.29 13.29 14.81 18.45 17.90 12.80 13.65 -4.59%
EPS -2.11 15.53 0.37 3.83 1.24 0.81 -1.77 2.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 88.00 0.75 0.76 0.74 0.66 0.61 4.17%
Adjusted Per Share Value based on latest NOSH - 223,076
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1.00 1.29 1.44 1.63 1.57 1.13 1.20 -2.99%
EPS -0.20 1.51 0.04 0.34 0.11 0.07 -0.16 3.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0757 8.537 0.0728 0.067 0.065 0.0584 0.0536 5.91%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.225 0.30 0.43 0.51 0.28 0.12 0.12 -
P/RPS 2.19 2.26 2.90 2.76 1.56 0.94 0.88 16.39%
P/EPS -10.67 1.93 113.34 13.33 22.58 14.75 -6.72 8.00%
EY -9.38 51.77 0.88 7.50 4.43 6.78 -14.89 -7.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.00 0.57 0.67 0.38 0.18 0.20 6.38%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 27/11/15 12/11/14 25/11/13 22/11/12 24/11/11 29/11/10 -
Price 0.215 0.32 0.395 0.485 0.55 0.16 0.16 -
P/RPS 2.09 2.41 2.67 2.63 3.07 1.25 1.17 10.14%
P/EPS -10.19 2.06 104.12 12.67 44.35 19.67 -8.96 2.16%
EY -9.81 48.53 0.96 7.89 2.25 5.08 -11.17 -2.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.00 0.53 0.64 0.74 0.24 0.26 1.24%

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