[MBRIGHT] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 23.53%
YoY- 26.85%
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 48,306 46,040 69,050 71,836 77,550 56,220 77,011 -26.74%
PBT 13,710 29,872 -17,088 -7,769 -11,756 1,992 -18,685 -
Tax -3,800 -7,580 -2,312 -12,313 -16,272 -22,912 -2,057 50.61%
NP 9,910 22,292 -19,400 -20,082 -28,028 -20,920 -20,742 -
-
NP to SH 9,910 22,292 -19,230 -19,857 -25,968 -20,900 -20,705 -
-
Tax Rate 27.72% 25.37% - - - 1,150.20% - -
Total Cost 38,396 23,748 88,450 91,918 105,578 77,140 97,753 -46.39%
-
Net Worth 131,686 133,752 129,389 134,171 133,855 142,905 147,760 -7.39%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 131,686 133,752 129,389 134,171 133,855 142,905 147,760 -7.39%
NOSH 223,198 222,920 446,171 447,237 446,185 446,581 447,757 -37.15%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 20.52% 48.42% -28.10% -27.96% -36.14% -37.21% -26.93% -
ROE 7.53% 16.67% -14.86% -14.80% -19.40% -14.63% -14.01% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 21.64 20.65 15.48 16.06 17.38 12.59 17.20 16.55%
EPS 4.44 10.00 -4.31 -8.88 -11.62 -9.36 -4.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.60 0.29 0.30 0.30 0.32 0.33 47.35%
Adjusted Per Share Value based on latest NOSH - 443,953
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.91 1.82 2.73 2.84 3.06 2.22 3.04 -26.66%
EPS 0.39 0.88 -0.76 -0.78 -1.03 -0.83 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.052 0.0528 0.0511 0.053 0.0529 0.0565 0.0584 -7.45%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.16 0.10 0.10 0.16 0.19 0.24 0.37 -
P/RPS 0.74 0.48 0.65 1.00 1.09 1.91 2.15 -50.91%
P/EPS 3.60 1.00 -2.32 -3.60 -3.26 -5.13 -8.00 -
EY 27.75 100.00 -43.10 -27.75 -30.63 -19.50 -12.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.17 0.34 0.53 0.63 0.75 1.12 -61.29%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 28/05/09 24/02/09 27/11/08 27/08/08 27/05/08 28/02/08 -
Price 0.13 0.17 0.11 0.10 0.18 0.22 0.27 -
P/RPS 0.60 0.82 0.71 0.62 1.04 1.75 1.57 -47.36%
P/EPS 2.93 1.70 -2.55 -2.25 -3.09 -4.70 -5.84 -
EY 34.15 58.82 -39.18 -44.40 -32.33 -21.27 -17.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.28 0.38 0.33 0.60 0.69 0.82 -58.43%

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