[MBRIGHT] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
14-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -99.8%
YoY- 104.36%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 7,804 8,055 8,836 8,141 6,396 7,046 11,510 -6.26%
PBT 30,083 343 1,158 616 -349 -1,913 7,468 26.12%
Tax -300 -333 -300 -583 -408 121 -1,895 -26.43%
NP 29,783 10 858 33 -757 -1,792 5,573 32.20%
-
NP to SH 29,783 10 858 33 -757 -1,792 5,573 32.20%
-
Tax Rate 1.00% 97.08% 25.91% 94.64% - - 25.37% -
Total Cost -21,979 8,045 7,978 8,108 7,153 8,838 5,937 -
-
Net Worth 216,187 181,794 167,084 240,900 144,720 136,640 133,752 8.32%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 216,187 181,794 167,084 240,900 144,720 136,640 133,752 8.32%
NOSH 245,667 245,667 225,789 330,000 222,647 223,999 222,920 1.63%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 381.64% 0.12% 9.71% 0.41% -11.84% -25.43% 48.42% -
ROE 13.78% 0.01% 0.51% 0.01% -0.52% -1.31% 4.17% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 3.18 3.28 3.91 2.47 2.87 3.15 5.16 -7.74%
EPS 12.12 0.00 0.38 0.01 -0.34 -0.80 2.50 30.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.74 0.74 0.73 0.65 0.61 0.60 6.58%
Adjusted Per Share Value based on latest NOSH - 330,000
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 0.31 0.32 0.35 0.32 0.25 0.28 0.45 -6.01%
EPS 1.18 0.00 0.03 0.00 -0.03 -0.07 0.22 32.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0854 0.0718 0.066 0.0951 0.0571 0.054 0.0528 8.33%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.38 0.44 0.425 0.26 0.17 0.14 0.10 -
P/RPS 11.96 13.42 10.86 10.54 5.92 4.45 1.94 35.39%
P/EPS 3.13 10,809.39 111.84 2,600.00 -50.00 -17.50 4.00 -4.00%
EY 31.90 0.01 0.89 0.04 -2.00 -5.71 25.00 4.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.59 0.57 0.36 0.26 0.23 0.17 16.71%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 11/05/15 20/05/14 10/05/13 14/05/12 19/05/11 19/05/10 28/05/09 -
Price 0.38 0.43 0.47 0.25 0.15 0.12 0.17 -
P/RPS 11.96 13.11 12.01 10.13 5.22 3.81 3.29 23.98%
P/EPS 3.13 10,563.72 123.68 2,500.00 -44.12 -15.00 6.80 -12.12%
EY 31.90 0.01 0.81 0.04 -2.27 -6.67 14.71 13.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.58 0.64 0.34 0.23 0.20 0.28 7.40%

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