[MBRIGHT] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 9.05%
YoY- 404.84%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Revenue 66,594 50,098 85,525 59,029 23,495 6,651 39,315 8.44%
PBT -34,729 -21,752 -199,344 6,485 -991 -21,332 -59,003 -7.83%
Tax -2,043 1,497 -1,617 -687 -911 -525 59,003 -
NP -36,772 -20,255 -200,961 5,798 -1,902 -21,857 0 -
-
NP to SH -36,713 -20,229 -200,961 5,798 -1,902 -21,857 -60,715 -7.44%
-
Tax Rate - - - 10.59% - - - -
Total Cost 103,366 70,353 286,486 53,231 25,397 28,508 39,315 16.03%
-
Net Worth 155,350 200,956 0 200,977 197,929 88,499 -443,690 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Net Worth 155,350 200,956 0 200,977 197,929 88,499 -443,690 -
NOSH 444,366 446,569 412,826 410,158 412,352 188,297 188,323 14.12%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
NP Margin -55.22% -40.43% -234.97% 9.82% -8.10% -328.63% 0.00% -
ROE -23.63% -10.07% 0.00% 2.88% -0.96% -24.70% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
RPS 14.99 11.22 20.72 14.39 5.70 3.53 20.88 -4.97%
EPS -8.26 -4.53 -48.68 1.41 -0.46 -11.61 -32.24 -18.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3496 0.45 0.00 0.49 0.48 0.47 -2.356 -
Adjusted Per Share Value based on latest NOSH - 410,158
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
RPS 2.63 1.98 3.38 2.33 0.93 0.26 1.55 8.47%
EPS -1.45 -0.80 -7.94 0.23 -0.08 -0.86 -2.40 -7.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0613 0.0794 0.00 0.0794 0.0782 0.0349 -0.1752 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 0.41 0.31 0.41 0.79 0.61 0.00 0.00 -
P/RPS 2.74 2.76 1.98 5.49 10.71 0.00 0.00 -
P/EPS -4.96 -6.84 -0.84 55.89 -132.25 0.00 0.00 -
EY -20.15 -14.61 -118.73 1.79 -0.76 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.69 0.00 1.61 1.27 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Date 29/08/07 30/08/06 30/08/05 27/08/04 31/07/03 29/08/02 08/05/01 -
Price 0.38 0.30 0.37 0.68 0.69 1.02 0.00 -
P/RPS 2.54 2.67 1.79 4.72 12.11 28.88 0.00 -
P/EPS -4.60 -6.62 -0.76 48.10 -149.59 -8.79 0.00 -
EY -21.74 -15.10 -131.57 2.08 -0.67 -11.38 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.67 0.00 1.39 1.44 2.17 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