[MBRIGHT] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 18.75%
YoY- -158.77%
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 25,584 31,733 30,380 30,202 28,184 31,416 52,849 -38.37%
PBT -1,396 9,779 -4,781 -6,394 -7,652 14,335 3,904 -
Tax -1,632 -2,456 805 570 484 -3,654 -3,654 -41.59%
NP -3,028 7,323 -3,976 -5,824 -7,168 10,681 249 -
-
NP to SH -3,028 7,323 -3,976 -5,824 -7,168 10,681 249 -
-
Tax Rate - 25.12% - - - 25.49% 93.60% -
Total Cost 28,612 24,410 34,356 36,026 35,352 20,735 52,600 -33.38%
-
Net Worth 144,720 145,120 135,747 136,640 136,640 138,437 133,237 5.67%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 144,720 145,120 135,747 136,640 136,640 138,437 133,237 5.67%
NOSH 222,647 223,262 222,537 224,000 223,999 223,286 233,749 -3.19%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -11.84% 23.08% -13.09% -19.28% -25.43% 34.00% 0.47% -
ROE -2.09% 5.05% -2.93% -4.26% -5.25% 7.72% 0.19% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 11.49 14.21 13.65 13.48 12.58 14.07 22.61 -36.34%
EPS -1.36 3.28 -1.77 -2.60 -3.20 4.78 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.61 0.61 0.61 0.62 0.57 9.15%
Adjusted Per Share Value based on latest NOSH - 224,200
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.01 1.25 1.20 1.19 1.11 1.24 2.09 -38.44%
EPS -0.12 0.29 -0.16 -0.23 -0.28 0.42 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0572 0.0573 0.0536 0.054 0.054 0.0547 0.0526 5.75%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.17 0.16 0.12 0.12 0.14 0.12 0.12 -
P/RPS 1.48 1.13 0.88 0.89 1.11 0.85 0.53 98.42%
P/EPS -12.50 4.88 -6.72 -4.62 -4.38 2.51 112.50 -
EY -8.00 20.50 -14.89 -21.67 -22.86 39.86 0.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.20 0.20 0.23 0.19 0.21 15.31%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 22/02/11 29/11/10 27/08/10 19/05/10 22/02/10 25/11/09 -
Price 0.15 0.15 0.16 0.12 0.12 0.13 0.14 -
P/RPS 1.31 1.06 1.17 0.89 0.95 0.92 0.62 64.73%
P/EPS -11.03 4.57 -8.96 -4.62 -3.75 2.72 131.25 -
EY -9.07 21.87 -11.17 -21.67 -26.67 36.80 0.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.26 0.20 0.20 0.21 0.25 -5.41%

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