[MBRIGHT] QoQ TTM Result on 30-Jun-2007 [#2]

Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 7.47%
YoY- -81.49%
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 72,869 77,012 78,996 66,594 49,790 44,382 46,023 35.80%
PBT -10,373 -18,686 -29,718 -34,729 -39,790 -37,597 -29,285 -49.90%
Tax -7,567 -2,057 -1,962 -2,043 47 84 -537 482.46%
NP -17,940 -20,743 -31,680 -36,772 -39,743 -37,513 -29,822 -28.71%
-
NP to SH -17,904 -20,705 -31,649 -36,713 -39,676 -37,442 -29,761 -28.71%
-
Tax Rate - - - - - - - -
Total Cost 90,809 97,755 110,676 103,366 89,533 81,895 75,845 12.74%
-
Net Worth 142,905 128,700 147,042 155,350 160,520 170,173 187,525 -16.55%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 142,905 128,700 147,042 155,350 160,520 170,173 187,525 -16.55%
NOSH 446,581 389,999 445,582 444,366 445,888 447,826 446,489 0.01%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -24.62% -26.93% -40.10% -55.22% -79.82% -84.52% -64.80% -
ROE -12.53% -16.09% -21.52% -23.63% -24.72% -22.00% -15.87% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 16.32 19.75 17.73 14.99 11.17 9.91 10.31 35.78%
EPS -4.01 -5.31 -7.10 -8.26 -8.90 -8.36 -6.67 -28.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.33 0.33 0.3496 0.36 0.38 0.42 -16.56%
Adjusted Per Share Value based on latest NOSH - 444,366
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 2.88 3.04 3.12 2.63 1.97 1.75 1.82 35.75%
EPS -0.71 -0.82 -1.25 -1.45 -1.57 -1.48 -1.18 -28.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0565 0.0508 0.0581 0.0614 0.0634 0.0672 0.0741 -16.52%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.24 0.37 0.39 0.41 0.52 0.31 0.30 -
P/RPS 1.47 1.87 2.20 2.74 4.66 3.13 2.91 -36.54%
P/EPS -5.99 -6.97 -5.49 -4.96 -5.84 -3.71 -4.50 20.98%
EY -16.70 -14.35 -18.21 -20.15 -17.11 -26.97 -22.22 -17.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.12 1.18 1.17 1.44 0.82 0.71 3.71%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 28/02/08 27/11/07 29/08/07 29/05/07 28/02/07 28/11/06 -
Price 0.22 0.27 0.38 0.38 0.35 0.50 0.32 -
P/RPS 1.35 1.37 2.14 2.54 3.13 5.05 3.10 -42.51%
P/EPS -5.49 -5.09 -5.35 -4.60 -3.93 -5.98 -4.80 9.35%
EY -18.22 -19.66 -18.69 -21.74 -25.42 -16.72 -20.83 -8.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.82 1.15 1.09 0.97 1.32 0.76 -6.23%

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