[MBRIGHT] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 16.32%
YoY- -11.37%
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 42,073 17,246 72,000 46,088 28,912 14,446 53,601 -14.92%
PBT -942 -1,339 -193,324 5,292 4,410 1,528 6,086 -
Tax -100 -2,120 -1,049 -858 -598 -300 -1,000 -78.48%
NP -1,042 -3,459 -194,373 4,434 3,812 1,228 5,086 -
-
NP to SH -1,042 -3,459 -194,373 4,434 3,812 1,228 5,086 -
-
Tax Rate - - - 16.21% 13.56% 19.63% 16.43% -
Total Cost 43,115 20,705 266,373 41,654 25,100 13,218 48,515 -7.57%
-
Net Worth 0 215,878 214,275 205,277 200,847 200,573 198,541 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 0 215,878 214,275 205,277 200,847 200,573 198,541 -
NOSH 406,923 415,151 412,069 410,555 409,892 409,333 413,629 -1.08%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -2.48% -20.06% -269.96% 9.62% 13.18% 8.50% 9.49% -
ROE 0.00% -1.60% -90.71% 2.16% 1.90% 0.61% 2.56% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 10.34 4.15 17.47 11.23 7.05 3.53 12.96 -13.98%
EPS -0.25 -0.84 -47.17 1.08 0.93 0.30 1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.52 0.52 0.50 0.49 0.49 0.48 -
Adjusted Per Share Value based on latest NOSH - 414,666
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1.66 0.68 2.84 1.82 1.14 0.57 2.12 -15.05%
EPS -0.04 -0.14 -7.68 0.18 0.15 0.05 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0853 0.0847 0.0811 0.0793 0.0792 0.0784 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.41 0.61 0.69 0.70 0.79 0.85 1.09 -
P/RPS 3.97 14.68 3.95 6.24 11.20 24.09 8.41 -39.40%
P/EPS -160.11 -73.21 -1.46 64.81 84.95 283.33 88.65 -
EY -0.62 -1.37 -68.36 1.54 1.18 0.35 1.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.17 1.33 1.40 1.61 1.73 2.27 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 27/05/05 29/03/05 29/11/04 27/08/04 24/05/04 27/02/04 -
Price 0.37 0.42 0.61 0.68 0.68 0.83 0.95 -
P/RPS 3.58 10.11 3.49 6.06 9.64 23.52 7.33 -38.00%
P/EPS -144.49 -50.41 -1.29 62.96 73.12 276.67 77.26 -
EY -0.69 -1.98 -77.33 1.59 1.37 0.36 1.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.81 1.17 1.36 1.39 1.69 1.98 -

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