[MBRIGHT] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 176.92%
YoY- 145.88%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 27,291 30,878 29,857 21,528 22,785 39,637 53,877 -10.71%
PBT 2,895 8,711 4,195 2,676 -3,586 2,928 -5,827 -
Tax -2,196 -2,306 -2,127 -1,308 604 -2,741 -9,235 -21.28%
NP 699 6,405 2,068 1,368 -2,982 187 -15,062 -
-
NP to SH 699 6,405 2,068 1,368 -2,982 187 -14,893 -
-
Tax Rate 75.85% 26.47% 50.70% 48.88% - 93.61% - -
Total Cost 26,592 24,473 27,789 20,160 25,767 39,450 68,939 -14.67%
-
Net Worth 184,250 169,609 164,550 148,013 135,747 133,237 134,171 5.42%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 184,250 169,609 164,550 148,013 135,747 133,237 134,171 5.42%
NOSH 245,667 223,170 222,365 224,262 222,537 233,750 447,237 -9.49%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 2.56% 20.74% 6.93% 6.35% -13.09% 0.47% -27.96% -
ROE 0.38% 3.78% 1.26% 0.92% -2.20% 0.14% -11.10% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 11.11 13.84 13.43 9.60 10.24 16.96 12.05 -1.34%
EPS 0.28 2.87 0.93 0.61 -1.33 0.08 -6.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.76 0.74 0.66 0.61 0.57 0.30 16.49%
Adjusted Per Share Value based on latest NOSH - 224,102
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.08 1.22 1.18 0.85 0.90 1.57 2.13 -10.69%
EPS 0.03 0.25 0.08 0.05 -0.12 0.01 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0728 0.067 0.065 0.0584 0.0536 0.0526 0.053 5.43%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.43 0.51 0.28 0.12 0.12 0.12 0.16 -
P/RPS 3.87 3.69 2.09 1.25 1.17 0.71 1.33 19.47%
P/EPS 151.13 17.77 30.11 19.67 -8.96 150.00 -4.80 -
EY 0.66 5.63 3.32 5.08 -11.17 0.67 -20.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.67 0.38 0.18 0.20 0.21 0.53 1.21%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 12/11/14 25/11/13 22/11/12 24/11/11 29/11/10 25/11/09 27/11/08 -
Price 0.395 0.485 0.55 0.16 0.16 0.14 0.10 -
P/RPS 3.56 3.51 4.10 1.67 1.56 0.83 0.83 27.45%
P/EPS 138.83 16.90 59.14 26.23 -11.94 175.00 -3.00 -
EY 0.72 5.92 1.69 3.81 -8.38 0.57 -33.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.64 0.74 0.24 0.26 0.25 0.33 8.21%

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