[BRIGHT] QoQ Annualized Quarter Result on 30-Nov-2003 [#1]

Stock
[BRIGHT] BRIGHT PACKAGING INDUSTRY BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
30-Nov-2003 [#1]
Profit Trend
QoQ- 62.09%
YoY- -103.85%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 36,722 36,109 33,406 29,084 29,945 29,572 27,848 20.15%
PBT -6,307 -3,666 -5,312 -7,612 -19,586 -3,660 -3,906 37.43%
Tax 488 177 306 420 616 198 196 83.19%
NP -5,819 -3,489 -5,006 -7,192 -18,970 -3,461 -3,710 34.81%
-
NP to SH -5,819 -3,489 -5,006 -7,192 -18,970 -3,461 -3,906 30.28%
-
Tax Rate - - - - - - - -
Total Cost 42,541 39,598 38,412 36,276 48,915 33,033 31,558 21.91%
-
Net Worth 20,335 23,358 23,735 13,430 25,971 40,237 0 -
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 20,335 23,358 23,735 13,430 25,971 40,237 0 -
NOSH 43,266 43,256 43,155 43,325 43,285 43,266 42,000 1.99%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin -15.85% -9.66% -14.99% -24.73% -63.35% -11.70% -13.32% -
ROE -28.62% -14.94% -21.09% -53.55% -73.04% -8.60% 0.00% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 84.87 83.48 77.41 67.13 69.18 68.35 66.30 17.80%
EPS -13.44 -8.07 -11.60 -16.60 -43.83 -8.00 -8.58 34.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.54 0.55 0.31 0.60 0.93 0.00 -
Adjusted Per Share Value based on latest NOSH - 43,325
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 17.88 17.59 16.27 14.16 14.58 14.40 13.56 20.14%
EPS -2.83 -1.70 -2.44 -3.50 -9.24 -1.69 -1.90 30.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.099 0.1138 0.1156 0.0654 0.1265 0.196 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.50 0.75 1.06 1.23 1.25 1.06 1.13 -
P/RPS 0.59 0.90 1.37 1.83 1.81 1.55 1.70 -50.45%
P/EPS -3.72 -9.30 -9.14 -7.41 -2.85 -13.25 -12.15 -54.41%
EY -26.90 -10.76 -10.94 -13.50 -35.06 -7.55 -8.23 119.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.39 1.93 3.97 2.08 1.14 0.00 -
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 29/10/04 29/07/04 28/04/04 30/12/03 31/10/03 30/07/03 28/05/03 -
Price 0.45 0.60 0.72 1.16 1.49 1.31 1.06 -
P/RPS 0.53 0.72 0.93 1.73 2.15 1.92 1.60 -51.96%
P/EPS -3.35 -7.44 -6.21 -6.99 -3.40 -16.38 -11.40 -55.63%
EY -29.89 -13.44 -16.11 -14.31 -29.41 -6.11 -8.77 125.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.11 1.31 3.74 2.48 1.41 0.00 -

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