[MBRIGHT] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -3.42%
YoY- 23.17%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 CAGR
Revenue 72,792 51,160 68,984 57,784 45,628 26,604 22,861 26.04%
PBT -31,260 -22,488 -5,356 6,112 5,604 -85,328 -71,962 -15.35%
Tax -872 -724 -8,480 -1,200 -1,616 -2,100 71,962 -
NP -32,132 -23,212 -13,836 4,912 3,988 -87,428 0 -
-
NP to SH -32,104 -23,168 -13,836 4,912 3,988 -87,428 -73,920 -15.35%
-
Tax Rate - - - 19.63% 28.84% - - -
Total Cost 104,924 74,372 82,820 52,872 41,640 114,032 22,861 35.60%
-
Net Worth 160,520 204,947 215,878 200,573 195,245 -540,118 -573,601 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 CAGR
Net Worth 160,520 204,947 215,878 200,573 195,245 -540,118 -573,601 -
NOSH 445,888 445,538 415,151 409,333 415,416 188,260 188,251 18.81%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 CAGR
NP Margin -44.14% -45.37% -20.06% 8.50% 8.74% -328.63% 0.00% -
ROE -20.00% -11.30% -6.41% 2.45% 2.04% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 CAGR
RPS 16.33 11.48 16.62 14.12 10.98 14.13 12.14 6.10%
EPS -7.20 -5.20 -3.36 1.20 0.96 -0.48 -39.27 -28.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.46 0.52 0.49 0.47 -2.869 -3.047 -
Adjusted Per Share Value based on latest NOSH - 409,333
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 CAGR
RPS 2.87 2.02 2.72 2.28 1.80 1.05 0.90 26.08%
EPS -1.27 -0.91 -0.55 0.19 0.16 -3.45 -2.92 -15.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0634 0.0809 0.0852 0.0792 0.0771 -0.2133 -0.2265 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 0.52 0.34 0.61 0.85 0.87 0.00 0.00 -
P/RPS 3.19 2.96 3.67 6.02 7.92 0.00 0.00 -
P/EPS -7.22 -6.54 -18.30 70.83 90.63 0.00 0.00 -
EY -13.85 -15.29 -5.46 1.41 1.10 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.74 1.17 1.73 1.85 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 CAGR
Date 29/05/07 31/05/06 27/05/05 24/05/04 30/05/03 30/11/01 31/05/02 -
Price 0.35 0.32 0.42 0.83 0.60 0.00 0.00 -
P/RPS 2.14 2.79 2.53 5.88 5.46 0.00 0.00 -
P/EPS -4.86 -6.15 -12.60 69.17 62.50 0.00 0.00 -
EY -20.57 -16.25 -7.94 1.45 1.60 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.70 0.81 1.69 1.28 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