[MBRIGHT] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 1.66%
YoY- 100.09%
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 46,088 28,912 14,446 53,601 34,100 23,483 11,407 153.03%
PBT 5,292 4,410 1,528 6,086 7,318 4,011 1,401 141.95%
Tax -858 -598 -300 -1,000 -2,315 -911 -404 64.99%
NP 4,434 3,812 1,228 5,086 5,003 3,100 997 169.70%
-
NP to SH 4,434 3,812 1,228 5,086 5,003 3,100 997 169.70%
-
Tax Rate 16.21% 13.56% 19.63% 16.43% 31.63% 22.71% 28.84% -
Total Cost 41,654 25,100 13,218 48,515 29,097 20,383 10,410 151.40%
-
Net Worth 205,277 200,847 200,573 198,541 198,466 198,399 195,245 3.38%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 205,277 200,847 200,573 198,541 198,466 198,399 195,245 3.38%
NOSH 410,555 409,892 409,333 413,629 413,471 413,333 415,416 -0.77%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 9.62% 13.18% 8.50% 9.49% 14.67% 13.20% 8.74% -
ROE 2.16% 1.90% 0.61% 2.56% 2.52% 1.56% 0.51% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 11.23 7.05 3.53 12.96 8.25 5.68 2.75 154.83%
EPS 1.08 0.93 0.30 1.23 1.21 0.75 0.24 171.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.49 0.49 0.48 0.48 0.48 0.47 4.19%
Adjusted Per Share Value based on latest NOSH - 420,000
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1.82 1.14 0.57 2.12 1.35 0.93 0.45 153.20%
EPS 0.18 0.15 0.05 0.20 0.20 0.12 0.04 171.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0811 0.0793 0.0792 0.0784 0.0784 0.0784 0.0771 3.41%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.70 0.79 0.85 1.09 1.18 0.61 0.87 -
P/RPS 6.24 11.20 24.09 8.41 14.31 10.74 31.68 -66.04%
P/EPS 64.81 84.95 283.33 88.65 97.52 81.33 362.50 -68.16%
EY 1.54 1.18 0.35 1.13 1.03 1.23 0.28 210.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.61 1.73 2.27 2.46 1.27 1.85 -16.91%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 27/08/04 24/05/04 27/02/04 09/01/04 31/07/03 30/05/03 -
Price 0.68 0.68 0.83 0.95 1.06 0.69 0.60 -
P/RPS 6.06 9.64 23.52 7.33 12.85 12.14 21.85 -57.37%
P/EPS 62.96 73.12 276.67 77.26 87.60 92.00 250.00 -60.02%
EY 1.59 1.37 0.36 1.29 1.14 1.09 0.40 150.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.39 1.69 1.98 2.21 1.44 1.28 4.11%

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