[MBRIGHT] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -4483.69%
YoY- -3921.73%
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 55,325 42,073 17,246 72,000 46,088 28,912 14,446 144.58%
PBT -5,577 -942 -1,339 -193,324 5,292 4,410 1,528 -
Tax -177 -100 -2,120 -1,049 -858 -598 -300 -29.63%
NP -5,754 -1,042 -3,459 -194,373 4,434 3,812 1,228 -
-
NP to SH -5,754 -1,042 -3,459 -194,373 4,434 3,812 1,228 -
-
Tax Rate - - - - 16.21% 13.56% 19.63% -
Total Cost 61,079 43,115 20,705 266,373 41,654 25,100 13,218 177.17%
-
Net Worth 211,693 0 215,878 214,275 205,277 200,847 200,573 3.65%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 211,693 0 215,878 214,275 205,277 200,847 200,573 3.65%
NOSH 415,084 406,923 415,151 412,069 410,555 409,892 409,333 0.93%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -10.40% -2.48% -20.06% -269.96% 9.62% 13.18% 8.50% -
ROE -2.72% 0.00% -1.60% -90.71% 2.16% 1.90% 0.61% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 13.33 10.34 4.15 17.47 11.23 7.05 3.53 142.29%
EPS -1.40 -0.25 -0.84 -47.17 1.08 0.93 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.00 0.52 0.52 0.50 0.49 0.49 2.70%
Adjusted Per Share Value based on latest NOSH - 412,037
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.18 1.66 0.68 2.84 1.82 1.14 0.57 144.36%
EPS -0.23 -0.04 -0.14 -7.68 0.18 0.15 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0836 0.00 0.0852 0.0846 0.0811 0.0793 0.0792 3.66%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.38 0.41 0.61 0.69 0.70 0.79 0.85 -
P/RPS 2.85 3.97 14.68 3.95 6.24 11.20 24.09 -75.86%
P/EPS -27.41 -160.11 -73.21 -1.46 64.81 84.95 283.33 -
EY -3.65 -0.62 -1.37 -68.36 1.54 1.18 0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.00 1.17 1.33 1.40 1.61 1.73 -42.68%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 30/08/05 27/05/05 29/03/05 29/11/04 27/08/04 24/05/04 -
Price 0.38 0.37 0.42 0.61 0.68 0.68 0.83 -
P/RPS 2.85 3.58 10.11 3.49 6.06 9.64 23.52 -75.48%
P/EPS -27.41 -144.49 -50.41 -1.29 62.96 73.12 276.67 -
EY -3.65 -0.69 -1.98 -77.33 1.59 1.37 0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.00 0.81 1.17 1.36 1.39 1.69 -41.78%

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