[MBRIGHT] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -71.31%
YoY- -76.93%
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 5,594 22,610 17,146 11,799 6,651 28,389 31,406 -68.30%
PBT -23,032 -137,292 -53,972 -36,599 -21,332 -85,272 -44,023 -35.04%
Tax -510 137,292 53,972 36,599 -525 85,272 44,023 -
NP -23,542 0 0 0 -21,857 0 0 -
-
NP to SH -23,542 -130,853 -55,440 -37,444 -21,857 -92,565 -52,537 -41.41%
-
Tax Rate - - - - - - - -
Total Cost 29,136 22,610 17,146 11,799 28,508 28,389 31,406 -4.87%
-
Net Worth -64,179,114 -652,193 -573,601 -555,541 -540,118 -515,447 -475,092 2524.91%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth -64,179,114 -652,193 -573,601 -555,541 -540,118 -515,447 -475,092 2524.91%
NOSH 18,109,231 188,277 188,251 188,255 188,260 188,257 188,304 1993.24%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -420.84% 0.00% 0.00% 0.00% -328.63% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 0.03 12.01 9.11 6.27 3.53 15.08 16.68 -98.51%
EPS -0.13 -69.50 -29.45 -19.89 -0.12 -49.16 -27.90 -97.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -3.544 -3.464 -3.047 -2.951 -2.869 -2.738 -2.523 25.39%
Adjusted Per Share Value based on latest NOSH - 188,248
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 0.22 0.89 0.68 0.47 0.26 1.12 1.24 -68.39%
EPS -0.93 -5.17 -2.19 -1.48 -0.86 -3.66 -2.07 -41.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -25.3437 -0.2575 -0.2265 -0.2194 -0.2133 -0.2035 -0.1876 2524.99%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 - - - - - - -
Price 1.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3,302.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -784.62 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -0.13 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 29/08/02 31/05/02 28/02/02 30/11/01 05/10/01 01/08/01 -
Price 1.02 1.02 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3,302.01 8.49 0.00 0.00 0.00 0.00 0.00 -
P/EPS -784.62 -1.47 0.00 0.00 0.00 0.00 0.00 -
EY -0.13 -68.14 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 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