[MBRIGHT] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -116.78%
YoY- -132.16%
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 31,733 22,785 15,101 7,046 31,416 39,637 24,153 19.89%
PBT 9,779 -3,586 -3,197 -1,913 14,335 2,928 6,855 26.64%
Tax -2,456 604 285 121 -3,654 -2,741 -1,900 18.60%
NP 7,323 -2,982 -2,912 -1,792 10,681 187 4,955 29.65%
-
NP to SH 7,323 -2,982 -2,912 -1,792 10,681 187 4,955 29.65%
-
Tax Rate 25.12% - - - 25.49% 93.61% 27.72% -
Total Cost 24,410 25,767 18,013 8,838 20,735 39,450 19,198 17.31%
-
Net Worth 145,120 135,747 136,640 136,640 138,437 133,237 131,686 6.67%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 145,120 135,747 136,640 136,640 138,437 133,237 131,686 6.67%
NOSH 223,262 222,537 224,000 223,999 223,286 233,750 223,198 0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 23.08% -13.09% -19.28% -25.43% 34.00% 0.47% 20.52% -
ROE 5.05% -2.20% -2.13% -1.31% 7.72% 0.14% 3.76% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 14.21 10.24 6.74 3.15 14.07 16.96 10.82 19.86%
EPS 3.28 -1.33 -1.30 -0.80 4.78 0.08 2.22 29.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.61 0.61 0.61 0.62 0.57 0.59 6.65%
Adjusted Per Share Value based on latest NOSH - 223,999
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1.25 0.90 0.60 0.28 1.24 1.57 0.95 20.01%
EPS 0.29 -0.12 -0.12 -0.07 0.42 0.01 0.20 28.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0573 0.0536 0.054 0.054 0.0547 0.0526 0.052 6.66%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.16 0.12 0.12 0.14 0.12 0.12 0.16 -
P/RPS 1.13 1.17 1.78 4.45 0.85 0.71 1.48 -16.42%
P/EPS 4.88 -8.96 -9.23 -17.50 2.51 150.00 7.21 -22.85%
EY 20.50 -11.17 -10.83 -5.71 39.86 0.67 13.88 29.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.20 0.20 0.23 0.19 0.21 0.27 -4.98%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 29/11/10 27/08/10 19/05/10 22/02/10 25/11/09 28/08/09 -
Price 0.15 0.16 0.12 0.12 0.13 0.14 0.13 -
P/RPS 1.06 1.56 1.78 3.81 0.92 0.83 1.20 -7.91%
P/EPS 4.57 -11.94 -9.23 -15.00 2.72 175.00 5.86 -15.23%
EY 21.87 -8.38 -10.83 -6.67 36.80 0.57 17.08 17.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.20 0.20 0.21 0.25 0.22 2.99%

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