[MBRIGHT] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
09-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -61.59%
YoY- 95.22%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 69,050 77,011 44,382 70,435 72,000 53,601 0 -
PBT -17,088 -18,685 -37,597 -8,834 -193,324 6,086 -5,487,614 -61.75%
Tax -2,312 -2,057 84 -464 -1,049 -1,000 0 -
NP -19,400 -20,742 -37,513 -9,298 -194,373 5,086 -5,487,614 -60.93%
-
NP to SH -19,230 -20,705 -37,442 -9,298 -194,373 5,086 -5,487,614 -60.99%
-
Tax Rate - - - - - 16.43% - -
Total Cost 88,450 97,753 81,895 79,733 266,373 48,515 5,487,614 -49.70%
-
Net Worth 129,389 147,760 165,265 189,182 214,275 198,541 0 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 129,389 147,760 165,265 189,182 214,275 198,541 0 -
NOSH 446,171 447,757 446,662 411,266 412,069 413,629 3,429,758,826 -77.45%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -28.10% -26.93% -84.52% -13.20% -269.96% 9.49% 0.00% -
ROE -14.86% -14.01% -22.66% -4.91% -90.71% 2.56% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 15.48 17.20 9.94 17.13 17.47 12.96 0.00 -
EPS -4.31 -4.64 -8.40 -2.26 -47.17 1.23 -0.16 73.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.33 0.37 0.46 0.52 0.48 0.00 -
Adjusted Per Share Value based on latest NOSH - 412,422
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 2.73 3.04 1.75 2.78 2.84 2.12 0.00 -
EPS -0.76 -0.82 -1.48 -0.37 -7.68 0.20 -216.70 -60.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0511 0.0583 0.0653 0.0747 0.0846 0.0784 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.10 0.37 0.31 0.35 0.69 1.09 1.11 -
P/RPS 0.65 2.15 3.12 2.04 3.95 8.41 0.00 -
P/EPS -2.32 -8.00 -3.70 -15.48 -1.46 88.65 -693.75 -61.29%
EY -43.10 -12.50 -27.04 -6.46 -68.36 1.13 -0.14 159.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 1.12 0.84 0.76 1.33 2.27 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 28/02/08 28/02/07 09/03/06 29/03/05 27/02/04 28/02/03 -
Price 0.11 0.27 0.50 0.35 0.61 0.95 1.00 -
P/RPS 0.71 1.57 5.03 2.04 3.49 7.33 0.00 -
P/EPS -2.55 -5.84 -5.96 -15.48 -1.29 77.26 -625.00 -59.99%
EY -39.18 -17.13 -16.77 -6.46 -77.33 1.29 -0.16 149.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.82 1.35 0.76 1.17 1.98 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