[MBRIGHT] YoY Quarter Result on 2022-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 10,431 8,669 3,919 4,322 5,142 4,144 5,792 9.47% YoY % 20.33% 121.20% -9.32% -15.95% 24.08% -28.45% - Horiz. % 180.09% 149.67% 67.66% 74.62% 88.78% 71.55% 100.00%
PBT 484 1,075 -2,022 -1,582 -2,653 -2,485 -2,150 - YoY % -54.98% 153.17% -27.81% 40.37% -6.76% -15.58% - Horiz. % -22.51% -50.00% 94.05% 73.58% 123.40% 115.58% 100.00%
Tax 0 0 0 0 0 0 -100 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% 100.00%
NP 484 1,075 -2,022 -1,582 -2,653 -2,485 -2,250 - YoY % -54.98% 153.17% -27.81% 40.37% -6.76% -10.44% - Horiz. % -21.51% -47.78% 89.87% 70.31% 117.91% 110.44% 100.00%
NP to SH 371 1,061 -2,078 -1,575 -2,666 -2,485 -2,250 - YoY % -65.03% 151.06% -31.94% 40.92% -7.28% -10.44% - Horiz. % -16.49% -47.16% 92.36% 70.00% 118.49% 110.44% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 9,947 7,594 5,941 5,904 7,795 6,629 8,042 3.32% YoY % 30.98% 27.82% 0.63% -24.26% 17.59% -17.57% - Horiz. % 123.69% 94.43% 73.87% 73.41% 96.93% 82.43% 100.00%
Net Worth 235,000 178,560 70,425 162,140 171,967 179,337 189,164 3.39% YoY % 31.61% 153.55% -56.57% -5.71% -4.11% -5.19% - Horiz. % 124.23% 94.39% 37.23% 85.71% 90.91% 94.81% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 235,000 178,560 70,425 162,140 171,967 179,337 189,164 3.39% YoY % 31.61% 153.55% -56.57% -5.71% -4.11% -5.19% - Horiz. % 124.23% 94.39% 37.23% 85.71% 90.91% 94.81% 100.00%
NOSH 2,350,005 1,785,607 391,253 324,281 245,667 245,667 245,667 41.51% YoY % 31.61% 356.38% 20.65% 32.00% 0.00% 0.00% - Horiz. % 956.58% 726.84% 159.26% 132.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 4.64 % 12.40 % -51.59 % -36.60 % -51.59 % -59.97 % -38.85 % - YoY % -62.58% 124.04% -40.96% 29.06% 13.97% -54.36% - Horiz. % -11.94% -31.92% 132.79% 94.21% 132.79% 154.36% 100.00%
ROE 0.16 % 0.59 % -2.95 % -0.97 % -1.55 % -1.39 % -1.19 % - YoY % -72.88% 120.00% -204.12% 37.42% -11.51% -16.81% - Horiz. % -13.45% -49.58% 247.90% 81.51% 130.25% 116.81% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 0.44 0.49 1.00 1.33 2.09 1.69 2.36 -22.76% YoY % -10.20% -51.00% -24.81% -36.36% 23.67% -28.39% - Horiz. % 18.64% 20.76% 42.37% 56.36% 88.56% 71.61% 100.00%
EPS 0.02 0.06 -0.52 -0.49 -1.08 -1.01 -0.92 - YoY % -66.67% 111.54% -6.12% 54.63% -6.93% -9.78% - Horiz. % -2.17% -6.52% 56.52% 53.26% 117.39% 109.78% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1000 0.1000 0.1800 0.5000 0.7000 0.7300 0.7700 -26.94% YoY % 0.00% -44.44% -64.00% -28.57% -4.11% -5.19% - Horiz. % 12.99% 12.99% 23.38% 64.94% 90.91% 94.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,505,415 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 0.42 0.35 0.16 0.17 0.21 0.17 0.23 9.70% YoY % 20.00% 118.75% -5.88% -19.05% 23.53% -26.09% - Horiz. % 182.61% 152.17% 69.57% 73.91% 91.30% 73.91% 100.00%
EPS 0.01 0.04 -0.08 -0.06 -0.11 -0.10 -0.09 - YoY % -75.00% 150.00% -33.33% 45.45% -10.00% -11.11% - Horiz. % -11.11% -44.44% 88.89% 66.67% 122.22% 111.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0938 0.0713 0.0281 0.0647 0.0686 0.0716 0.0755 3.39% YoY % 31.56% 153.74% -56.57% -5.69% -4.19% -5.17% - Horiz. % 124.24% 94.44% 37.22% 85.70% 90.86% 94.83% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 29/03/19 30/03/18 31/03/17 -
Price 0.2350 0.0800 0.1150 0.0950 0.1000 0.1750 0.2550 -
P/RPS 52.94 16.48 11.48 7.13 4.78 10.37 10.82 27.65% YoY % 221.24% 43.55% 61.01% 49.16% -53.91% -4.16% - Horiz. % 489.28% 152.31% 106.10% 65.90% 44.18% 95.84% 100.00%
P/EPS 1,488.55 134.64 -21.65 -19.56 -9.21 -17.30 -27.84 - YoY % 1,005.58% 721.89% -10.69% -112.38% 46.76% 37.86% - Horiz. % -5,346.80% -483.62% 77.77% 70.26% 33.08% 62.14% 100.00%
EY 0.07 0.74 -4.62 -5.11 -10.85 -5.78 -3.59 - YoY % -90.54% 116.02% 9.59% 52.90% -87.72% -61.00% - Horiz. % -1.95% -20.61% 128.69% 142.34% 302.23% 161.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.35 0.80 0.64 0.19 0.14 0.24 0.33 35.23% YoY % 193.75% 25.00% 236.84% 35.71% -41.67% -27.27% - Horiz. % 712.12% 242.42% 193.94% 57.58% 42.42% 72.73% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/11/23 30/11/22 25/11/21 11/11/20 31/05/19 28/05/18 22/05/17 -
Price 0.2100 0.1350 0.0900 0.1050 0.0800 0.1550 0.2100 -
P/RPS 47.31 27.81 8.99 7.88 3.82 9.19 8.91 29.26% YoY % 70.12% 209.34% 14.09% 106.28% -58.43% 3.14% - Horiz. % 530.98% 312.12% 100.90% 88.44% 42.87% 103.14% 100.00%
P/EPS 1,330.19 227.20 -16.95 -21.62 -7.37 -15.32 -22.93 - YoY % 485.47% 1,440.41% 21.60% -193.35% 51.89% 33.19% - Horiz. % -5,801.09% -990.84% 73.92% 94.29% 32.14% 66.81% 100.00%
EY 0.08 0.44 -5.90 -4.63 -13.57 -6.53 -4.36 - YoY % -81.82% 107.46% -27.43% 65.88% -107.81% -49.77% - Horiz. % -1.83% -10.09% 135.32% 106.19% 311.24% 149.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.10 1.35 0.50 0.21 0.11 0.21 0.27 37.08% YoY % 55.56% 170.00% 138.10% 90.91% -47.62% -22.22% - Horiz. % 777.78% 500.00% 185.19% 77.78% 40.74% 77.78% 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