[MBRIGHT] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -46.39%
YoY- -354.52%
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 87,896 72,792 44,382 41,217 43,472 51,160 70,435 15.95%
PBT -21,984 -31,260 -37,597 -34,705 -27,722 -22,488 -8,834 83.94%
Tax -404 -872 84 -246 3,902 -724 -464 -8.84%
NP -22,388 -32,132 -37,513 -34,952 -23,820 -23,212 -9,298 79.93%
-
NP to SH -22,362 -32,104 -37,442 -34,870 -23,820 -23,168 -9,298 79.79%
-
Tax Rate - - - - - - - -
Total Cost 110,284 104,924 81,895 76,169 67,292 74,372 79,733 24.21%
-
Net Worth 155,732 160,520 165,265 187,444 200,730 204,947 189,182 -12.19%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 155,732 160,520 165,265 187,444 200,730 204,947 189,182 -12.19%
NOSH 445,458 445,888 446,662 446,296 446,067 445,538 411,266 5.48%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -25.47% -44.14% -84.52% -84.80% -54.79% -45.37% -13.20% -
ROE -14.36% -20.00% -22.66% -18.60% -11.87% -11.30% -4.91% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 19.73 16.33 9.94 9.24 9.75 11.48 17.13 9.90%
EPS -5.02 -7.20 -8.40 -7.83 -5.34 -5.20 -2.26 70.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3496 0.36 0.37 0.42 0.45 0.46 0.46 -16.76%
Adjusted Per Share Value based on latest NOSH - 446,489
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3.47 2.88 1.75 1.63 1.72 2.02 2.78 15.97%
EPS -0.88 -1.27 -1.48 -1.38 -0.94 -0.92 -0.37 78.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0615 0.0634 0.0653 0.0741 0.0793 0.081 0.0747 -12.18%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.41 0.52 0.31 0.30 0.31 0.34 0.35 -
P/RPS 2.08 3.19 3.12 3.25 3.18 2.96 2.04 1.30%
P/EPS -8.17 -7.22 -3.70 -3.84 -5.81 -6.54 -15.48 -34.76%
EY -12.24 -13.85 -27.04 -26.04 -17.23 -15.29 -6.46 53.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.44 0.84 0.71 0.69 0.74 0.76 33.43%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 28/02/07 28/11/06 30/08/06 31/05/06 09/03/06 -
Price 0.38 0.35 0.50 0.32 0.30 0.32 0.35 -
P/RPS 1.93 2.14 5.03 3.46 3.08 2.79 2.04 -3.63%
P/EPS -7.57 -4.86 -5.96 -4.10 -5.62 -6.15 -15.48 -38.01%
EY -13.21 -20.57 -16.77 -24.42 -17.80 -16.25 -6.46 61.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.97 1.35 0.76 0.67 0.70 0.76 27.26%

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