[MBRIGHT] QoQ Quarter Result on 31-Dec-2007 [#4]

Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 96.24%
YoY- 96.94%
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 15,102 24,720 14,055 11,485 21,579 25,750 18,198 -11.66%
PBT 50 -6,376 498 -537 -7,157 -3,177 -7,815 -
Tax -1,098 -2,408 -5,728 175 -2,029 15 -218 192.96%
NP -1,048 -8,784 -5,230 -362 -9,186 -3,162 -8,033 -74.18%
-
NP to SH -1,909 -7,759 -5,225 -345 -9,179 -3,155 -8,026 -61.51%
-
Tax Rate 2,196.00% - 1,150.20% - - - - -
Total Cost 16,150 33,504 19,285 11,847 30,765 28,912 26,231 -27.56%
-
Net Worth 133,186 133,775 142,905 128,700 147,042 155,350 160,520 -11.67%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 133,186 133,775 142,905 128,700 147,042 155,350 160,520 -11.67%
NOSH 443,953 445,919 446,581 389,999 445,582 444,366 445,888 -0.28%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -6.94% -35.53% -37.21% -3.15% -42.57% -12.28% -44.14% -
ROE -1.43% -5.80% -3.66% -0.27% -6.24% -2.03% -5.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 3.40 5.54 3.15 2.94 4.84 5.79 4.08 -11.41%
EPS -0.86 -3.47 -2.34 -0.08 -2.06 -0.71 -1.80 -38.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.30 0.32 0.33 0.33 0.3496 0.36 -11.41%
Adjusted Per Share Value based on latest NOSH - 389,999
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.60 0.98 0.56 0.45 0.85 1.02 0.72 -11.41%
EPS -0.08 -0.31 -0.21 -0.01 -0.36 -0.12 -0.32 -60.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0526 0.0528 0.0565 0.0508 0.0581 0.0614 0.0634 -11.67%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.16 0.19 0.24 0.37 0.39 0.41 0.52 -
P/RPS 4.70 3.43 7.63 12.56 8.05 7.08 12.74 -48.46%
P/EPS -37.21 -10.92 -20.51 -418.26 -18.93 -57.75 -28.89 18.32%
EY -2.69 -9.16 -4.88 -0.24 -5.28 -1.73 -3.46 -15.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.63 0.75 1.12 1.18 1.17 1.44 -48.54%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 27/08/08 27/05/08 28/02/08 27/11/07 29/08/07 29/05/07 -
Price 0.10 0.18 0.22 0.27 0.38 0.38 0.35 -
P/RPS 2.94 3.25 6.99 9.17 7.85 6.56 8.58 -50.93%
P/EPS -23.26 -10.34 -18.80 -305.22 -18.45 -53.52 -19.44 12.66%
EY -4.30 -9.67 -5.32 -0.33 -5.42 -1.87 -5.14 -11.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.60 0.69 0.82 1.15 1.09 0.97 -51.17%

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