[BRIGHT] QoQ Cumulative Quarter Result on 31-Aug-2013 [#4]

Stock
[BRIGHT] BRIGHT PACKAGING INDUSTRY BHD
Announcement Date
24-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-Aug-2013 [#4]
Profit Trend
QoQ- 73.47%
YoY- 85.95%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
Cumulative Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 26,358 18,469 8,590 52,220 31,392 20,242 11,414 74.79%
PBT 5,654 4,824 2,770 7,466 5,388 4,465 2,138 91.34%
Tax -138 -116 -58 -437 -1,336 -1,146 -447 -54.35%
NP 5,516 4,708 2,712 7,029 4,052 3,319 1,691 120.10%
-
NP to SH 5,516 4,708 2,712 7,029 4,052 3,319 1,691 120.10%
-
Tax Rate 2.44% 2.40% 2.09% 5.85% 24.80% 25.67% 20.91% -
Total Cost 20,842 13,761 5,878 45,191 27,340 16,923 9,723 66.32%
-
Net Worth 64,069 46,049 49,417 50,207 43,290 42,407 28,543 71.51%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 64,069 46,049 49,417 50,207 43,290 42,407 28,543 71.51%
NOSH 84,213 60,984 43,253 43,282 43,290 43,272 43,248 55.99%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 20.93% 25.49% 31.57% 13.46% 12.91% 16.40% 14.82% -
ROE 8.61% 10.22% 5.49% 14.00% 9.36% 7.83% 5.92% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 31.30 30.28 19.86 120.65 72.51 46.78 26.39 12.05%
EPS 6.55 7.72 6.27 16.24 9.36 7.67 3.91 41.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7608 0.7551 1.1425 1.16 1.00 0.98 0.66 9.94%
Adjusted Per Share Value based on latest NOSH - 43,270
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 12.84 8.99 4.18 25.43 15.29 9.86 5.56 74.80%
EPS 2.69 2.29 1.32 3.42 1.97 1.62 0.82 120.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.312 0.2243 0.2407 0.2445 0.2108 0.2065 0.139 71.51%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.665 0.665 1.36 1.03 1.48 2.11 1.72 -
P/RPS 2.12 2.20 6.85 0.85 2.04 4.51 6.52 -52.74%
P/EPS 10.15 8.61 21.69 6.34 15.81 27.51 43.99 -62.41%
EY 9.85 11.61 4.61 15.77 6.32 3.64 2.27 166.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.88 1.19 0.89 1.48 2.15 2.61 -51.95%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 21/07/14 21/04/14 20/02/14 24/10/13 17/07/13 24/04/13 18/01/13 -
Price 0.66 0.74 0.675 1.46 1.19 0.90 1.78 -
P/RPS 2.11 2.44 3.40 1.21 1.64 1.92 6.74 -53.92%
P/EPS 10.08 9.59 10.77 8.99 12.71 11.73 45.52 -63.43%
EY 9.92 10.43 9.29 11.12 7.87 8.52 2.20 173.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.98 0.59 1.26 1.19 0.92 2.70 -53.03%

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