[MBRIGHT] QoQ Quarter Result on 31-Dec-2005 [#4]

Announcement Date
09-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 23.41%
YoY- 98.19%
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 9,177 8,946 12,790 15,110 13,252 21,559 17,246 -34.30%
PBT -12,168 -8,238 -5,622 -3,257 -4,635 2,470 -1,339 334.88%
Tax -2,110 2,120 -181 -351 -76 -54 -2,120 -0.31%
NP -14,278 -6,118 -5,803 -3,608 -4,711 2,416 -3,459 157.10%
-
NP to SH -14,243 -6,118 -5,792 -3,608 -4,711 2,416 -3,459 156.68%
-
Tax Rate - - - - - 2.19% - -
Total Cost 23,455 15,064 18,593 18,718 17,963 19,143 20,705 8.66%
-
Net Worth 187,525 200,956 204,947 222,708 210,941 0 215,878 -8.95%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 187,525 200,956 204,947 222,708 210,941 0 215,878 -8.95%
NOSH 446,489 446,569 445,538 412,422 413,611 412,826 415,151 4.96%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -155.58% -68.39% -45.37% -23.88% -35.55% 11.21% -20.06% -
ROE -7.60% -3.04% -2.83% -1.62% -2.23% 0.00% -1.60% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 2.06 2.00 2.87 3.66 3.20 5.22 4.15 -37.28%
EPS -3.20 -1.37 -1.30 -0.88 -1.14 0.59 -0.84 143.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.45 0.46 0.54 0.51 0.00 0.52 -13.25%
Adjusted Per Share Value based on latest NOSH - 412,422
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 0.36 0.35 0.51 0.60 0.52 0.85 0.68 -34.53%
EPS -0.56 -0.24 -0.23 -0.14 -0.19 0.10 -0.14 151.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0741 0.0794 0.081 0.088 0.0833 0.00 0.0853 -8.94%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.30 0.31 0.34 0.35 0.38 0.41 0.61 -
P/RPS 14.60 15.47 11.84 9.55 11.86 7.85 14.68 -0.36%
P/EPS -9.40 -22.63 -26.15 -40.01 -33.36 70.06 -73.21 -74.51%
EY -10.63 -4.42 -3.82 -2.50 -3.00 1.43 -1.37 291.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.69 0.74 0.65 0.75 0.00 1.17 -28.30%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 30/08/06 31/05/06 09/03/06 21/11/05 30/08/05 27/05/05 -
Price 0.32 0.30 0.32 0.35 0.38 0.37 0.42 -
P/RPS 15.57 14.98 11.15 9.55 11.86 7.09 10.11 33.32%
P/EPS -10.03 -21.90 -24.62 -40.01 -33.36 63.22 -50.41 -65.88%
EY -9.97 -4.57 -4.06 -2.50 -3.00 1.58 -1.98 193.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.67 0.70 0.65 0.75 0.00 0.81 -4.15%

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