[MBRIGHT] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 1.67%
YoY- 70.27%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 33,016 36,614 36,654 83,326 30,565 38,750 54,468 -8.00%
PBT 36,292 5,491 4,205 20,055 14,174 4,650 23,781 7.29%
Tax 799 -1,835 -2,423 -2,057 -3,604 -1,836 -24,254 -
NP 37,091 3,656 1,782 17,998 10,570 2,814 -473 -
-
NP to SH 37,091 3,656 1,782 17,998 10,570 2,814 -1,334 -
-
Tax Rate -2.20% 33.42% 57.62% 10.26% 25.43% 39.48% 101.99% -
Total Cost -4,075 32,958 34,872 65,328 19,995 35,936 54,941 -
-
Net Worth 21,864,449 184,250 164,033 163,668 145,205 136,762 130,221 134.78%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 21,864,449 184,250 164,033 163,668 145,205 136,762 130,221 134.78%
NOSH 245,667 245,667 221,666 224,202 223,392 224,200 220,714 1.80%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 112.34% 9.99% 4.86% 21.60% 34.58% 7.26% -0.87% -
ROE 0.17% 1.98% 1.09% 11.00% 7.28% 2.06% -1.02% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 13.44 14.90 16.54 37.17 13.68 17.28 24.68 -9.62%
EPS 15.10 1.49 0.80 8.03 4.73 1.26 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 89.00 0.75 0.74 0.73 0.65 0.61 0.59 130.63%
Adjusted Per Share Value based on latest NOSH - 224,202
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1.32 1.46 1.46 3.33 1.22 1.55 2.17 -7.94%
EPS 1.48 0.15 0.07 0.72 0.42 0.11 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.7269 0.0735 0.0655 0.0653 0.058 0.0546 0.052 134.76%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.355 0.44 0.54 0.25 0.14 0.12 0.16 -
P/RPS 2.64 2.95 3.27 0.67 1.02 0.69 0.65 26.29%
P/EPS 2.35 29.57 67.17 3.11 2.96 9.56 -26.47 -
EY 42.53 3.38 1.49 32.11 33.80 10.46 -3.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.59 0.73 0.34 0.22 0.20 0.27 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 23/07/15 11/08/14 13/08/13 16/08/12 19/08/11 27/08/10 28/08/09 -
Price 0.37 0.42 0.595 0.28 0.12 0.12 0.13 -
P/RPS 2.75 2.82 3.60 0.75 0.88 0.69 0.53 31.55%
P/EPS 2.45 28.22 74.01 3.49 2.54 9.56 -21.51 -
EY 40.81 3.54 1.35 28.67 39.43 10.46 -4.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.56 0.80 0.38 0.18 0.20 0.22 -

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