[MBRIGHT] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -255.94%
YoY- -104.9%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 7,424 6,509 8,464 6,234 55,677 9,006 8,164 -1.57%
PBT -20,420 4,004 -2,046 -732 16,069 13,095 11,773 -
Tax 810 2,001 715 -29 -525 -2,790 -1,278 -
NP -19,610 6,005 -1,331 -761 15,544 10,305 10,495 -
-
NP to SH -19,610 6,005 -1,331 -761 15,544 10,305 10,495 -
-
Tax Rate - -49.98% - - 3.27% 21.31% 10.86% -
Total Cost 27,034 504 9,795 6,995 40,133 -1,299 -2,331 -
-
Net Worth 196,534 179,337 179,337 163,391 163,096 145,298 138,331 6.02%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 196,534 179,337 179,337 163,391 163,096 145,298 138,331 6.02%
NOSH 245,667 245,667 245,667 223,823 223,419 223,535 223,114 1.61%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -264.14% 92.26% -15.73% -12.21% 27.92% 114.42% 128.55% -
ROE -9.98% 3.35% -0.74% -0.47% 9.53% 7.09% 7.59% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.02 2.65 3.45 2.79 24.92 4.03 3.66 -3.15%
EPS -7.98 2.44 -0.54 -0.34 6.96 4.61 4.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.73 0.73 0.73 0.73 0.65 0.62 4.33%
Adjusted Per Share Value based on latest NOSH - 223,823
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.30 0.26 0.34 0.25 2.22 0.36 0.33 -1.57%
EPS -0.78 0.24 -0.05 -0.03 0.62 0.41 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0784 0.0716 0.0716 0.0652 0.0651 0.058 0.0552 6.01%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.31 0.425 0.475 0.44 0.23 0.16 0.12 -
P/RPS 10.26 16.04 13.79 15.80 0.92 3.97 3.28 20.92%
P/EPS -3.88 17.39 -87.67 -129.41 3.31 3.47 2.55 -
EY -25.75 5.75 -1.14 -0.77 30.25 28.81 39.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.58 0.65 0.60 0.32 0.25 0.19 12.72%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 24/02/12 22/02/11 22/02/10 -
Price 0.26 0.39 0.465 0.47 0.27 0.15 0.13 -
P/RPS 8.60 14.72 13.50 16.87 1.08 3.72 3.55 15.88%
P/EPS -3.26 15.96 -85.83 -138.24 3.88 3.25 2.76 -
EY -30.70 6.27 -1.17 -0.72 25.77 30.73 36.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.53 0.64 0.64 0.37 0.23 0.21 7.82%

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