[BRIGHT] QoQ Annualized Quarter Result on 28-Feb-2013 [#2]

Stock
[BRIGHT] BRIGHT PACKAGING INDUSTRY BHD
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
28-Feb-2013 [#2]
Profit Trend
QoQ- -1.86%
YoY- 139.64%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 34,360 52,220 41,856 40,484 45,656 56,070 56,817 -28.46%
PBT 11,080 7,466 7,184 8,930 8,552 4,680 3,902 100.39%
Tax -232 -437 -1,781 -2,292 -1,788 -900 -837 -57.45%
NP 10,848 7,029 5,402 6,638 6,764 3,780 3,065 132.06%
-
NP to SH 10,848 7,029 5,402 6,638 6,764 3,780 3,065 132.06%
-
Tax Rate 2.09% 5.85% 24.79% 25.67% 20.91% 19.23% 21.45% -
Total Cost 23,512 45,191 36,453 33,846 38,892 52,290 53,752 -42.34%
-
Net Worth 49,417 50,207 43,290 42,407 28,543 26,845 25,111 56.97%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 49,417 50,207 43,290 42,407 28,543 26,845 25,111 56.97%
NOSH 43,253 43,282 43,290 43,272 43,248 43,298 43,295 -0.06%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 31.57% 13.46% 12.91% 16.40% 14.82% 6.74% 5.40% -
ROE 21.95% 14.00% 12.48% 15.65% 23.70% 14.08% 12.21% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 79.44 120.65 96.69 93.56 105.57 129.50 131.23 -28.41%
EPS 25.08 16.24 12.48 15.34 15.64 8.73 7.08 132.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1425 1.16 1.00 0.98 0.66 0.62 0.58 57.07%
Adjusted Per Share Value based on latest NOSH - 43,297
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 16.73 25.43 20.38 19.72 22.24 27.31 27.67 -28.47%
EPS 5.28 3.42 2.63 3.23 3.29 1.84 1.49 132.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2407 0.2445 0.2108 0.2065 0.139 0.1307 0.1223 56.98%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 1.36 1.03 1.48 2.11 1.72 1.60 0.70 -
P/RPS 1.71 0.85 1.53 2.26 1.63 1.24 0.53 118.19%
P/EPS 5.42 6.34 11.86 13.75 11.00 18.33 9.89 -33.00%
EY 18.44 15.77 8.43 7.27 9.09 5.46 10.11 49.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.89 1.48 2.15 2.61 2.58 1.21 -1.10%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 20/02/14 24/10/13 17/07/13 24/04/13 18/01/13 30/10/12 23/07/12 -
Price 0.675 1.46 1.19 0.90 1.78 1.42 0.98 -
P/RPS 0.85 1.21 1.23 0.96 1.69 1.10 0.75 8.69%
P/EPS 2.69 8.99 9.54 5.87 11.38 16.27 13.84 -66.41%
EY 37.16 11.12 10.49 17.04 8.79 6.15 7.22 197.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.26 1.19 0.92 2.70 2.29 1.69 -50.38%

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