[MBRIGHT] YoY Cumulative 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- 30.89%
YoY- 51.17%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 24,481 27,291 30,878 29,857 21,528 22,785 39,637 -7.71%
PBT 29,515 2,895 8,711 4,195 2,676 -3,586 2,928 46.94%
Tax -900 -2,196 -2,306 -2,127 -1,308 604 -2,741 -16.93%
NP 28,615 699 6,405 2,068 1,368 -2,982 187 131.18%
-
NP to SH 28,615 699 6,405 2,068 1,368 -2,982 187 131.18%
-
Tax Rate 3.05% 75.85% 26.47% 50.70% 48.88% - 93.61% -
Total Cost -4,134 26,592 24,473 27,789 20,160 25,767 39,450 -
-
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 245,667 245,667 223,170 222,365 224,262 222,537 233,750 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 0.13% 0.38% 3.78% 1.26% 0.92% -2.20% 0.14% -
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 9.97 11.11 13.84 13.43 9.60 10.24 16.96 -8.47%
EPS 11.65 0.28 2.87 0.93 0.61 -1.33 0.08 129.28%
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 0.98 1.09 1.23 1.19 0.86 0.91 1.58 -7.64%
EPS 1.14 0.03 0.26 0.08 0.05 -0.12 0.01 120.12%
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 3.01 3.87 3.69 2.09 1.25 1.17 0.71 27.20%
P/EPS 2.58 151.13 17.77 30.11 19.67 -8.96 150.00 -49.17%
EY 38.83 0.66 5.63 3.32 5.08 -11.17 0.67 96.65%
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 3.21 3.56 3.51 4.10 1.67 1.56 0.83 25.27%
P/EPS 2.75 138.83 16.90 59.14 26.23 -11.94 175.00 -49.93%
EY 36.40 0.72 5.92 1.69 3.81 -8.38 0.57 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