[MBRIGHT] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -76.4%
YoY- 34.34%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 21,305 17,737 24,156 31,906 33,799 39,342 36,091 -8.40%
PBT -8,013 -8,226 -4,591 9,096 6,898 6,665 3,463 -
Tax 818 276 -193 -90 -194 -1,591 -2,156 -
NP -7,195 -7,950 -4,784 9,006 6,704 5,074 1,307 -
-
NP to SH -8,830 -7,950 -4,784 9,006 6,704 5,074 1,307 -
-
Tax Rate - - - 0.99% 2.81% 23.87% 62.26% -
Total Cost 28,500 25,687 28,940 22,900 27,095 34,268 34,784 -3.26%
-
Net Worth 174,424 181,794 191,621 196,534 179,337 179,337 161,713 1.26%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 174,424 181,794 191,621 196,534 179,337 179,337 161,713 1.26%
NOSH 245,667 245,667 245,667 245,667 245,667 245,667 221,525 1.73%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -33.77% -44.82% -19.80% 28.23% 19.83% 12.90% 3.62% -
ROE -5.06% -4.37% -2.50% 4.58% 3.74% 2.83% 0.81% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 8.67 7.22 9.83 12.99 13.76 16.01 16.29 -9.97%
EPS -2.93 -3.24 -1.95 3.67 2.73 2.22 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.74 0.78 0.80 0.73 0.73 0.73 -0.46%
Adjusted Per Share Value based on latest NOSH - 245,667
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.85 0.71 0.96 1.27 1.35 1.57 1.44 -8.40%
EPS -0.35 -0.32 -0.19 0.36 0.27 0.20 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0696 0.0726 0.0765 0.0784 0.0716 0.0716 0.0645 1.27%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.095 0.135 0.185 0.31 0.425 0.475 0.44 -
P/RPS 1.10 1.87 1.88 2.39 3.09 2.97 2.70 -13.89%
P/EPS -2.64 -4.17 -9.50 8.46 15.57 23.00 74.58 -
EY -37.83 -23.97 -10.53 11.83 6.42 4.35 1.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.18 0.24 0.39 0.58 0.65 0.60 -22.49%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 26/02/18 21/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.105 0.135 0.235 0.26 0.39 0.465 0.47 -
P/RPS 1.21 1.87 2.39 2.00 2.83 2.90 2.88 -13.45%
P/EPS -2.92 -4.17 -12.07 7.09 14.29 22.51 79.66 -
EY -34.23 -23.97 -8.29 14.10 7.00 4.44 1.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.18 0.30 0.33 0.53 0.64 0.64 -21.47%

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