[MBRIGHT] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -10.1%
YoY- 288.22%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 24,155 31,968 33,800 39,342 36,091 77,206 31,733 -4.44%
PBT -4,590 9,172 6,899 6,666 3,462 18,745 9,625 -
Tax -194 -407 -194 -1,592 -2,155 -1,833 -2,462 -34.49%
NP -4,784 8,765 6,705 5,074 1,307 16,912 7,163 -
-
NP to SH -4,784 8,765 6,705 5,074 1,307 16,912 7,163 -
-
Tax Rate - 4.44% 2.81% 23.88% 62.25% 9.78% 25.58% -
Total Cost 28,939 23,203 27,095 34,268 34,784 60,294 24,570 2.76%
-
Net Worth 191,621 196,591 179,337 179,337 163,391 163,096 145,298 4.71%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 191,621 196,591 179,337 179,337 163,391 163,096 145,298 4.71%
NOSH 245,667 245,667 245,667 245,667 223,823 223,419 223,535 1.58%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -19.81% 27.42% 19.84% 12.90% 3.62% 21.91% 22.57% -
ROE -2.50% 4.46% 3.74% 2.83% 0.80% 10.37% 4.93% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 9.83 13.01 13.76 16.01 16.12 34.56 14.20 -5.94%
EPS -1.95 3.57 2.73 2.07 0.58 7.57 3.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.80 0.73 0.73 0.73 0.73 0.65 3.08%
Adjusted Per Share Value based on latest NOSH - 245,667
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.95 1.26 1.33 1.55 1.43 3.05 1.25 -4.46%
EPS -0.19 0.35 0.26 0.20 0.05 0.67 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0757 0.0776 0.0708 0.0708 0.0645 0.0644 0.0574 4.71%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.185 0.31 0.425 0.475 0.44 0.23 0.16 -
P/RPS 1.88 2.38 3.09 2.97 2.73 0.67 1.13 8.84%
P/EPS -9.50 8.69 15.57 23.00 75.35 3.04 4.99 -
EY -10.53 11.51 6.42 4.35 1.33 32.91 20.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.39 0.58 0.65 0.60 0.32 0.25 -0.67%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 29/02/16 27/02/15 28/02/14 28/02/13 24/02/12 22/02/11 -
Price 0.235 0.26 0.39 0.465 0.47 0.27 0.15 -
P/RPS 2.39 2.00 2.83 2.90 2.91 0.78 1.06 14.49%
P/EPS -12.07 7.29 14.29 22.51 80.49 3.57 4.68 -
EY -8.29 13.72 7.00 4.44 1.24 28.04 21.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.53 0.64 0.64 0.37 0.23 4.52%

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