[MBRIGHT] QoQ Quarter Result on 30-Jun-2005 [#2]

Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 169.85%
YoY- -6.5%
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 12,790 15,110 13,252 21,559 17,246 25,912 17,177 -17.86%
PBT -5,622 -3,257 -4,635 2,470 -1,339 -198,616 882 -
Tax -181 -351 -76 -54 -2,120 -192 -260 -21.46%
NP -5,803 -3,608 -4,711 2,416 -3,459 -198,808 622 -
-
NP to SH -5,792 -3,608 -4,711 2,416 -3,459 -198,808 622 -
-
Tax Rate - - - 2.19% - - 29.48% -
Total Cost 18,593 18,718 17,963 19,143 20,705 224,720 16,555 8.05%
-
Net Worth 204,947 222,708 210,941 0 215,878 214,259 207,333 -0.76%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 204,947 222,708 210,941 0 215,878 214,259 207,333 -0.76%
NOSH 445,538 412,422 413,611 412,826 415,151 412,037 414,666 4.90%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -45.37% -23.88% -35.55% 11.21% -20.06% -767.24% 3.62% -
ROE -2.83% -1.62% -2.23% 0.00% -1.60% -92.79% 0.30% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.87 3.66 3.20 5.22 4.15 6.29 4.14 -21.68%
EPS -1.30 -0.88 -1.14 0.59 -0.84 -48.25 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.54 0.51 0.00 0.52 0.52 0.50 -5.41%
Adjusted Per Share Value based on latest NOSH - 412,826
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 0.51 0.60 0.52 0.85 0.68 1.02 0.68 -17.46%
EPS -0.23 -0.14 -0.19 0.10 -0.14 -7.85 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.081 0.088 0.0833 0.00 0.0853 0.0846 0.0819 -0.73%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.34 0.35 0.38 0.41 0.61 0.69 0.70 -
P/RPS 11.84 9.55 11.86 7.85 14.68 10.97 16.90 -21.13%
P/EPS -26.15 -40.01 -33.36 70.06 -73.21 -1.43 466.67 -
EY -3.82 -2.50 -3.00 1.43 -1.37 -69.93 0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.65 0.75 0.00 1.17 1.33 1.40 -34.65%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 09/03/06 21/11/05 30/08/05 27/05/05 29/03/05 29/11/04 -
Price 0.32 0.35 0.38 0.37 0.42 0.61 0.68 -
P/RPS 11.15 9.55 11.86 7.09 10.11 9.70 16.42 -22.76%
P/EPS -24.62 -40.01 -33.36 63.22 -50.41 -1.26 453.33 -
EY -4.06 -2.50 -3.00 1.58 -1.98 -79.10 0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.65 0.75 0.00 0.81 1.17 1.36 -35.80%

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