[MBRIGHT] QoQ Quarter Result on 31-Mar-2005 [#1]

Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 98.26%
YoY- -381.68%
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 15,110 13,252 21,559 17,246 25,912 17,177 14,466 2.93%
PBT -3,257 -4,635 2,470 -1,339 -198,616 882 2,882 -
Tax -351 -76 -54 -2,120 -192 -260 -298 11.49%
NP -3,608 -4,711 2,416 -3,459 -198,808 622 2,584 -
-
NP to SH -3,608 -4,711 2,416 -3,459 -198,808 622 2,584 -
-
Tax Rate - - 2.19% - - 29.48% 10.34% -
Total Cost 18,718 17,963 19,143 20,705 224,720 16,555 11,882 35.27%
-
Net Worth 222,708 210,941 0 215,878 214,259 207,333 200,977 7.06%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 222,708 210,941 0 215,878 214,259 207,333 200,977 7.06%
NOSH 412,422 413,611 412,826 415,151 412,037 414,666 410,158 0.36%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -23.88% -35.55% 11.21% -20.06% -767.24% 3.62% 17.86% -
ROE -1.62% -2.23% 0.00% -1.60% -92.79% 0.30% 1.29% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3.66 3.20 5.22 4.15 6.29 4.14 3.53 2.43%
EPS -0.88 -1.14 0.59 -0.84 -48.25 0.15 0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.51 0.00 0.52 0.52 0.50 0.49 6.67%
Adjusted Per Share Value based on latest NOSH - 415,151
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 0.60 0.52 0.85 0.68 1.02 0.68 0.57 3.46%
EPS -0.14 -0.19 0.10 -0.14 -7.85 0.02 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.088 0.0833 0.00 0.0853 0.0846 0.0819 0.0794 7.07%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.35 0.38 0.41 0.61 0.69 0.70 0.79 -
P/RPS 9.55 11.86 7.85 14.68 10.97 16.90 22.40 -43.26%
P/EPS -40.01 -33.36 70.06 -73.21 -1.43 466.67 125.40 -
EY -2.50 -3.00 1.43 -1.37 -69.93 0.21 0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.75 0.00 1.17 1.33 1.40 1.61 -45.28%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 09/03/06 21/11/05 30/08/05 27/05/05 29/03/05 29/11/04 27/08/04 -
Price 0.35 0.38 0.37 0.42 0.61 0.68 0.68 -
P/RPS 9.55 11.86 7.09 10.11 9.70 16.42 19.28 -37.31%
P/EPS -40.01 -33.36 63.22 -50.41 -1.26 453.33 107.94 -
EY -2.50 -3.00 1.58 -1.98 -79.10 0.22 0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.75 0.00 0.81 1.17 1.36 1.39 -39.66%

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