[MBRIGHT] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -110.34%
YoY- 57.76%
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 77,205 21,528 13,934 6,396 31,733 22,785 15,101 195.89%
PBT 18,745 2,676 1,353 -349 9,779 -3,586 -3,197 -
Tax -1,833 -1,308 -859 -408 -2,456 604 285 -
NP 16,912 1,368 494 -757 7,323 -2,982 -2,912 -
-
NP to SH 16,912 1,368 494 -757 7,323 -2,982 -2,912 -
-
Tax Rate 9.78% 48.88% 63.49% - 25.12% - - -
Total Cost 60,293 20,160 13,440 7,153 24,410 25,767 18,013 123.27%
-
Net Worth 162,930 148,013 145,954 144,720 145,120 135,747 136,640 12.41%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 162,930 148,013 145,954 144,720 145,120 135,747 136,640 12.41%
NOSH 223,192 224,262 224,545 222,647 223,262 222,537 224,000 -0.23%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 21.91% 6.35% 3.55% -11.84% 23.08% -13.09% -19.28% -
ROE 10.38% 0.92% 0.34% -0.52% 5.05% -2.20% -2.13% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 34.59 9.60 6.21 2.87 14.21 10.24 6.74 196.64%
EPS 7.57 0.61 0.22 -0.34 3.28 -1.33 -1.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.66 0.65 0.65 0.65 0.61 0.61 12.68%
Adjusted Per Share Value based on latest NOSH - 222,647
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.05 0.85 0.55 0.25 1.25 0.90 0.60 194.76%
EPS 0.67 0.05 0.02 -0.03 0.29 -0.12 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0644 0.0585 0.0577 0.0572 0.0573 0.0536 0.054 12.42%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.23 0.12 0.14 0.17 0.16 0.12 0.12 -
P/RPS 0.66 1.25 2.26 5.92 1.13 1.17 1.78 -48.29%
P/EPS 3.04 19.67 63.64 -50.00 4.88 -8.96 -9.23 -
EY 32.94 5.08 1.57 -2.00 20.50 -11.17 -10.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.18 0.22 0.26 0.25 0.20 0.20 36.68%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 24/11/11 19/08/11 19/05/11 22/02/11 29/11/10 27/08/10 -
Price 0.27 0.16 0.12 0.15 0.15 0.16 0.12 -
P/RPS 0.78 1.67 1.93 5.22 1.06 1.56 1.78 -42.22%
P/EPS 3.56 26.23 54.55 -44.12 4.57 -11.94 -9.23 -
EY 28.06 3.81 1.83 -2.27 21.87 -8.38 -10.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.24 0.18 0.23 0.23 0.26 0.20 50.53%

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