[MBRIGHT] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -268.14%
YoY- -229.77%
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 43,472 51,160 70,435 73,766 84,146 68,984 72,000 -28.62%
PBT -27,722 -22,488 -8,834 -7,436 -1,884 -5,356 -193,324 -72.70%
Tax 3,902 -724 -464 -236 -200 -8,480 -1,049 -
NP -23,820 -23,212 -9,298 -7,672 -2,084 -13,836 -194,373 -75.42%
-
NP to SH -23,820 -23,168 -9,298 -7,672 -2,084 -13,836 -194,373 -75.42%
-
Tax Rate - - - - - - - -
Total Cost 67,292 74,372 79,733 81,438 86,230 82,820 266,373 -60.13%
-
Net Worth 200,730 204,947 189,182 211,693 0 215,878 214,275 -4.27%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 200,730 204,947 189,182 211,693 0 215,878 214,275 -4.27%
NOSH 446,067 445,538 411,266 415,084 406,923 415,151 412,069 5.44%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -54.79% -45.37% -13.20% -10.40% -2.48% -20.06% -269.96% -
ROE -11.87% -11.30% -4.91% -3.62% 0.00% -6.41% -90.71% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.75 11.48 17.13 17.77 20.68 16.62 17.47 -32.28%
EPS -5.34 -5.20 -2.26 -1.87 -0.50 -3.36 -47.17 -76.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.46 0.46 0.51 0.00 0.52 0.52 -9.21%
Adjusted Per Share Value based on latest NOSH - 413,611
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.72 2.02 2.78 2.91 3.32 2.72 2.84 -28.48%
EPS -0.94 -0.91 -0.37 -0.30 -0.08 -0.55 -7.68 -75.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0793 0.0809 0.0747 0.0836 0.00 0.0852 0.0846 -4.23%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.31 0.34 0.35 0.38 0.41 0.61 0.69 -
P/RPS 3.18 2.96 2.04 2.14 1.98 3.67 3.95 -13.49%
P/EPS -5.81 -6.54 -15.48 -20.56 -80.06 -18.30 -1.46 151.75%
EY -17.23 -15.29 -6.46 -4.86 -1.25 -5.46 -68.36 -60.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.74 0.76 0.75 0.00 1.17 1.33 -35.51%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 09/03/06 21/11/05 30/08/05 27/05/05 29/03/05 -
Price 0.30 0.32 0.35 0.38 0.37 0.42 0.61 -
P/RPS 3.08 2.79 2.04 2.14 1.79 2.53 3.49 -8.01%
P/EPS -5.62 -6.15 -15.48 -20.56 -72.25 -12.60 -1.29 167.46%
EY -17.80 -16.25 -6.46 -4.86 -1.38 -7.94 -77.33 -62.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.70 0.76 0.75 0.00 0.81 1.17 -31.11%

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