[MBRIGHT] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 508500.0%
YoY- 201.68%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/06/01 CAGR
Revenue 44,382 67,167 75,632 53,600 12 20,891 37,216 3.24%
PBT -37,597 -6,761 -196,065 6,086 -5,002 -86,320 -85,272 -13.81%
Tax 84 -2,601 -41 -1,000 0 64,463 85,272 -71.55%
NP -37,513 -9,362 -196,106 5,086 -5,002 -21,857 0 -
-
NP to SH -37,442 -9,362 -196,106 5,086 -5,002 -93,259 -92,565 -15.15%
-
Tax Rate - - - 16.43% - - - -
Total Cost 81,895 76,529 271,738 48,514 5,014 42,748 37,216 15.39%
-
Net Worth 170,173 222,708 214,259 201,599 8,511,338 0 -515,506 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/06/01 CAGR
Net Worth 170,173 222,708 214,259 201,599 8,511,338 0 -515,506 -
NOSH 447,826 412,422 412,037 420,000 18,109,231 188,248 188,278 17.04%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/06/01 CAGR
NP Margin -84.52% -13.94% -259.29% 9.49% -41,683.33% -104.62% 0.00% -
ROE -22.00% -4.20% -91.53% 2.52% -0.06% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/06/01 CAGR
RPS 9.91 16.29 18.36 12.76 0.00 11.10 19.77 -11.78%
EPS -8.36 -2.27 -47.59 1.21 -0.03 -49.54 -49.16 -27.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.54 0.52 0.48 0.47 0.00 -2.738 -
Adjusted Per Share Value based on latest NOSH - 420,000
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/06/01 CAGR
RPS 1.75 2.65 2.99 2.12 0.00 0.82 1.47 3.21%
EPS -1.48 -0.37 -7.74 0.20 -0.20 -3.68 -3.66 -15.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0672 0.0879 0.0846 0.0796 3.361 0.00 -0.2036 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/06/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 0.31 0.35 0.69 1.09 1.11 0.00 0.00 -
P/RPS 3.13 2.15 3.76 8.54 1,675,103.90 0.00 0.00 -
P/EPS -3.71 -15.42 -1.45 90.01 -4,018.64 0.00 0.00 -
EY -26.97 -6.49 -68.98 1.11 -0.02 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.65 1.33 2.27 2.36 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/06/01 CAGR
Date 28/02/07 09/03/06 29/03/05 27/02/04 28/02/03 28/02/02 05/10/01 -
Price 0.50 0.35 0.61 0.95 1.00 0.00 0.00 -
P/RPS 5.05 2.15 3.32 7.44 1,509,102.60 0.00 0.00 -
P/EPS -5.98 -15.42 -1.28 78.45 -3,620.40 0.00 0.00 -
EY -16.72 -6.49 -78.02 1.27 -0.03 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.65 1.17 1.98 2.13 0.00 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