[MBRIGHT] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
13-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 39.51%
YoY- -22.62%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 6,035 9,301 9,834 11,781 11,913 7,538 8,056 -4.69%
PBT -1,811 1,540 1,887 2,247 2,046 1,701 -1,284 5.89%
Tax -302 -300 -1,260 -1,050 -499 -450 163 -
NP -2,113 1,240 627 1,197 1,547 1,251 -1,121 11.13%
-
NP to SH -2,113 1,240 627 1,197 1,547 1,251 -1,121 11.13%
-
Tax Rate - 19.48% 66.77% 46.73% 24.39% 26.46% - -
Total Cost 8,148 8,061 9,207 10,584 10,366 6,287 9,177 -1.96%
-
Net Worth 191,621 21,864,449 184,250 164,033 163,668 145,205 136,762 5.77%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 191,621 21,864,449 184,250 164,033 163,668 145,205 136,762 5.77%
NOSH 245,667 245,667 245,667 221,666 224,202 223,392 224,200 1.53%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -35.01% 13.33% 6.38% 10.16% 12.99% 16.60% -13.92% -
ROE -1.10% 0.01% 0.34% 0.73% 0.95% 0.86% -0.82% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.46 3.79 4.00 5.31 5.31 3.37 3.59 -6.10%
EPS -0.86 0.50 0.26 0.54 0.69 0.56 -0.50 9.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 89.00 0.75 0.74 0.73 0.65 0.61 4.17%
Adjusted Per Share Value based on latest NOSH - 221,666
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.24 0.37 0.39 0.47 0.47 0.30 0.32 -4.67%
EPS -0.08 0.05 0.02 0.05 0.06 0.05 -0.04 12.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0757 8.634 0.0728 0.0648 0.0646 0.0573 0.054 5.78%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.25 0.355 0.44 0.54 0.25 0.14 0.12 -
P/RPS 10.18 9.38 10.99 10.16 4.71 4.15 3.34 20.39%
P/EPS -29.07 70.33 172.40 100.00 36.23 25.00 -24.00 3.24%
EY -3.44 1.42 0.58 1.00 2.76 4.00 -4.17 -3.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.00 0.59 0.73 0.34 0.22 0.20 8.14%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 17/08/16 23/07/15 11/08/14 13/08/13 16/08/12 19/08/11 27/08/10 -
Price 0.245 0.37 0.42 0.595 0.28 0.12 0.12 -
P/RPS 9.97 9.77 10.49 11.20 5.27 3.56 3.34 19.97%
P/EPS -28.48 73.30 164.56 110.19 40.58 21.43 -24.00 2.89%
EY -3.51 1.36 0.61 0.91 2.46 4.67 -4.17 -2.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.00 0.56 0.80 0.38 0.18 0.20 7.57%

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