[MBRIGHT] QoQ Quarter Result on 2022-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 8,871 8,567 7,959 8,669 7,784 7,505 6,541 22.59% QoQ % 3.55% 7.64% -8.19% 11.37% 3.72% 14.74% - Horiz. % 135.62% 130.97% 121.68% 132.53% 119.00% 114.74% 100.00%
PBT 8,155 585 1,122 1,075 8,767 17 -340 - QoQ % 1,294.02% -47.86% 4.37% -87.74% 51,470.59% 105.00% - Horiz. % -2,398.53% -172.06% -330.00% -316.18% -2,578.53% -5.00% 100.00%
Tax -2,255 0 0 0 -2,433 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 92.68% -0.00% -0.00% -0.00% 100.00% - -
NP 5,900 585 1,122 1,075 6,334 17 -340 - QoQ % 908.55% -47.86% 4.37% -83.03% 37,158.82% 105.00% - Horiz. % -1,735.29% -172.06% -330.00% -316.18% -1,862.94% -5.00% 100.00%
NP to SH 5,896 602 1,111 1,061 6,815 80 -335 - QoQ % 879.40% -45.81% 4.71% -84.43% 8,418.75% 123.88% - Horiz. % -1,760.00% -179.70% -331.64% -316.72% -2,034.33% -23.88% 100.00%
Tax Rate 27.65 % - % - % - % 27.75 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 99.64% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 2,971 7,982 6,837 7,594 1,450 7,488 6,881 -42.96% QoQ % -62.78% 16.75% -9.97% 423.72% -80.64% 8.82% - Horiz. % 43.18% 116.00% 99.36% 110.36% 21.07% 108.82% 100.00%
Net Worth 233,701 260,165 194,734 178,560 156,580 95,554 75,881 112.12% QoQ % -10.17% 33.60% 9.06% 14.04% 63.87% 25.93% - Horiz. % 307.98% 342.86% 256.63% 235.31% 206.35% 125.93% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 233,701 260,165 194,734 178,560 156,580 95,554 75,881 112.12% QoQ % -10.17% 33.60% 9.06% 14.04% 63.87% 25.93% - Horiz. % 307.98% 342.86% 256.63% 235.31% 206.35% 125.93% 100.00%
NOSH 2,337,019 2,168,045 1,947,346 1,785,607 1,565,808 955,546 421,566 214.21% QoQ % 7.79% 11.33% 9.06% 14.04% 63.87% 126.67% - Horiz. % 554.37% 514.28% 461.93% 423.57% 371.43% 226.67% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 66.51 % 6.83 % 14.10 % 12.40 % 81.37 % 0.23 % -5.20 % - QoQ % 873.79% -51.56% 13.71% -84.76% 35,278.26% 104.42% - Horiz. % -1,279.04% -131.35% -271.15% -238.46% -1,564.81% -4.42% 100.00%
ROE 2.52 % 0.23 % 0.57 % 0.59 % 4.35 % 0.08 % -0.44 % - QoQ % 995.65% -59.65% -3.39% -86.44% 5,337.50% 118.18% - Horiz. % -572.73% -52.27% -129.55% -134.09% -988.64% -18.18% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.38 0.40 0.41 0.49 0.50 0.79 1.55 -60.93% QoQ % -5.00% -2.44% -16.33% -2.00% -36.71% -49.03% - Horiz. % 24.52% 25.81% 26.45% 31.61% 32.26% 50.97% 100.00%
EPS 0.25 0.03 0.06 0.06 0.40 0.00 -0.08 - QoQ % 733.33% -50.00% 0.00% -85.00% 0.00% 0.00% - Horiz. % -312.50% -37.50% -75.00% -75.00% -500.00% -0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1000 0.1200 0.1000 0.1000 0.1000 0.1000 0.1800 -32.49% QoQ % -16.67% 20.00% 0.00% 0.00% 0.00% -44.44% - Horiz. % 55.56% 66.67% 55.56% 55.56% 55.56% 55.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,505,415 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.35 0.34 0.32 0.35 0.31 0.30 0.26 21.98% QoQ % 2.94% 6.25% -8.57% 12.90% 3.33% 15.38% - Horiz. % 134.62% 130.77% 123.08% 134.62% 119.23% 115.38% 100.00%
EPS 0.24 0.02 0.04 0.04 0.27 0.00 -0.01 - QoQ % 1,100.00% -50.00% 0.00% -85.19% 0.00% 0.00% - Horiz. % -2,400.00% -200.00% -400.00% -400.00% -2,700.00% -0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0933 0.1038 0.0777 0.0713 0.0625 0.0381 0.0303 112.09% QoQ % -10.12% 33.59% 8.98% 14.08% 64.04% 25.74% - Horiz. % 307.92% 342.57% 256.44% 235.31% 206.27% 125.74% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.1700 0.1750 0.1700 0.0800 0.0700 0.0750 0.0850 -
P/RPS 44.79 44.29 41.59 16.48 14.08 9.55 5.48 307.32% QoQ % 1.13% 6.49% 152.37% 17.05% 47.43% 74.27% - Horiz. % 817.34% 808.21% 758.94% 300.73% 256.93% 174.27% 100.00%
P/EPS 67.38 630.25 297.97 134.64 16.08 895.82 -106.96 - QoQ % -89.31% 111.51% 121.31% 737.31% -98.20% 937.53% - Horiz. % -63.00% -589.24% -278.58% -125.88% -15.03% -837.53% 100.00%
EY 1.48 0.16 0.34 0.74 6.22 0.11 -0.93 - QoQ % 825.00% -52.94% -54.05% -88.10% 5,554.55% 111.83% - Horiz. % -159.14% -17.20% -36.56% -79.57% -668.82% -11.83% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.70 1.46 1.70 0.80 0.70 0.75 0.47 136.19% QoQ % 16.44% -14.12% 112.50% 14.29% -6.67% 59.57% - Horiz. % 361.70% 310.64% 361.70% 170.21% 148.94% 159.57% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date - - 28/02/23 30/11/22 30/08/22 18/05/22 15/02/22 -
Price 0.2050 0.1800 0.1750 0.1350 0.0800 0.0850 0.0850 -
P/RPS 54.01 45.55 42.82 27.81 16.09 10.82 5.48 361.62% QoQ % 18.57% 6.38% 53.97% 72.84% 48.71% 97.45% - Horiz. % 985.58% 831.20% 781.39% 507.48% 293.61% 197.45% 100.00%
P/EPS 81.26 648.25 306.74 227.20 18.38 1,015.27 -106.96 - QoQ % -87.46% 111.34% 35.01% 1,136.13% -98.19% 1,049.21% - Horiz. % -75.97% -606.07% -286.78% -212.42% -17.18% -949.21% 100.00%
EY 1.23 0.15 0.33 0.44 5.44 0.10 -0.93 - QoQ % 720.00% -54.55% -25.00% -91.91% 5,340.00% 110.75% - Horiz. % -132.26% -16.13% -35.48% -47.31% -584.95% -10.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.05 1.50 1.75 1.35 0.80 0.85 0.47 167.68% QoQ % 36.67% -14.29% 29.63% 68.75% -5.88% 80.85% - Horiz. % 436.17% 319.15% 372.34% 287.23% 170.21% 180.85% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
MBGB - Quarterly Report 30.09.2022.pdf 
