[MBRIGHT] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -43.17%
YoY- -302.69%
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 65,527 43,948 18,198 44,382 30,913 21,736 12,790 196.89%
PBT -18,149 -10,992 -7,815 -37,597 -26,029 -13,861 -5,622 118.27%
Tax -2,231 -202 -218 84 -185 1,951 -181 432.78%
NP -20,380 -11,194 -8,033 -37,513 -26,214 -11,910 -5,803 130.87%
-
NP to SH -20,360 -11,181 -8,026 -37,442 -26,153 -11,910 -5,792 131.01%
-
Tax Rate - - - - - - - -
Total Cost 85,907 55,142 26,231 81,895 57,127 33,646 18,593 177.15%
-
Net Worth 147,342 155,732 160,520 165,265 187,444 200,730 204,947 -19.73%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 147,342 155,732 160,520 165,265 187,444 200,730 204,947 -19.73%
NOSH 446,491 445,458 445,888 446,662 446,296 446,067 445,538 0.14%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -31.10% -25.47% -44.14% -84.52% -84.80% -54.79% -45.37% -
ROE -13.82% -7.18% -5.00% -22.66% -13.95% -5.93% -2.83% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 14.68 9.87 4.08 9.94 6.93 4.87 2.87 196.57%
EPS -4.56 -2.51 -1.80 -8.40 -5.87 -2.67 -1.30 130.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.3496 0.36 0.37 0.42 0.45 0.46 -19.84%
Adjusted Per Share Value based on latest NOSH - 447,826
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.59 1.74 0.72 1.75 1.22 0.86 0.51 195.15%
EPS -0.80 -0.44 -0.32 -1.48 -1.03 -0.47 -0.23 129.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0582 0.0615 0.0634 0.0653 0.0741 0.0793 0.081 -19.76%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.39 0.41 0.52 0.31 0.30 0.31 0.34 -
P/RPS 2.66 4.16 12.74 3.12 4.33 6.36 11.84 -63.01%
P/EPS -8.55 -16.33 -28.89 -3.70 -5.12 -11.61 -26.15 -52.50%
EY -11.69 -6.12 -3.46 -27.04 -19.53 -8.61 -3.82 110.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.17 1.44 0.84 0.71 0.69 0.74 36.45%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 29/08/07 29/05/07 28/02/07 28/11/06 30/08/06 31/05/06 -
Price 0.38 0.38 0.35 0.50 0.32 0.30 0.32 -
P/RPS 2.59 3.85 8.58 5.03 4.62 6.16 11.15 -62.17%
P/EPS -8.33 -15.14 -19.44 -5.96 -5.46 -11.24 -24.62 -51.41%
EY -12.00 -6.61 -5.14 -16.77 -18.31 -8.90 -4.06 105.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.09 0.97 1.35 0.76 0.67 0.70 39.18%

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