[BRIGHT] QoQ Cumulative Quarter Result on 28-Feb-2014 [#2]

Stock
[BRIGHT] BRIGHT PACKAGING INDUSTRY BHD
Announcement Date
21-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
28-Feb-2014 [#2]
Profit Trend
QoQ- 73.6%
YoY- 41.85%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
Cumulative Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 11,091 34,151 26,358 18,469 8,590 52,220 31,392 -49.99%
PBT 2,171 4,267 5,654 4,824 2,770 7,466 5,388 -45.41%
Tax -29 -2,596 -138 -116 -58 -437 -1,336 -92.20%
NP 2,142 1,671 5,516 4,708 2,712 7,029 4,052 -34.59%
-
NP to SH 2,142 1,671 5,516 4,708 2,712 7,029 4,052 -34.59%
-
Tax Rate 1.34% 60.84% 2.44% 2.40% 2.09% 5.85% 24.80% -
Total Cost 8,949 32,480 20,842 13,761 5,878 45,191 27,340 -52.47%
-
Net Worth 106,900 69,389 64,069 46,049 49,417 50,207 43,290 82.59%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 106,900 69,389 64,069 46,049 49,417 50,207 43,290 82.59%
NOSH 142,800 96,589 84,213 60,984 43,253 43,282 43,290 121.43%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 19.31% 4.89% 20.93% 25.49% 31.57% 13.46% 12.91% -
ROE 2.00% 2.41% 8.61% 10.22% 5.49% 14.00% 9.36% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 7.77 35.36 31.30 30.28 19.86 120.65 72.51 -77.40%
EPS 1.50 1.73 6.55 7.72 6.27 16.24 9.36 -70.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7486 0.7184 0.7608 0.7551 1.1425 1.16 1.00 -17.54%
Adjusted Per Share Value based on latest NOSH - 78,844
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 5.40 16.63 12.84 8.99 4.18 25.43 15.29 -50.00%
EPS 1.04 0.81 2.69 2.29 1.32 3.42 1.97 -34.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5206 0.3379 0.312 0.2243 0.2407 0.2445 0.2108 82.60%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.455 0.59 0.665 0.665 1.36 1.03 1.48 -
P/RPS 5.86 1.67 2.12 2.20 6.85 0.85 2.04 101.94%
P/EPS 30.33 34.10 10.15 8.61 21.69 6.34 15.81 54.33%
EY 3.30 2.93 9.85 11.61 4.61 15.77 6.32 -35.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.82 0.87 0.88 1.19 0.89 1.48 -44.58%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 29/01/15 29/10/14 21/07/14 21/04/14 20/02/14 24/10/13 17/07/13 -
Price 0.555 0.525 0.66 0.74 0.675 1.46 1.19 -
P/RPS 7.15 1.48 2.11 2.44 3.40 1.21 1.64 166.63%
P/EPS 37.00 30.35 10.08 9.59 10.77 8.99 12.71 103.74%
EY 2.70 3.30 9.92 10.43 9.29 11.12 7.87 -50.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.73 0.87 0.98 0.59 1.26 1.19 -27.12%

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