[MBRIGHT] QoQ TTM Result on 30-Sep-2003 [#3]

Announcement Date
09-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 100.05%
YoY--%
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 59,029 56,639 53,600 34,112 23,495 11,419 12 28974.07%
PBT 6,485 6,213 6,086 2,316 -991 -3,601 -5,002 -
Tax -687 -896 -1,000 -2,315 -911 -404 0 -
NP 5,798 5,317 5,086 1 -1,902 -4,005 -5,002 -
-
NP to SH 5,798 5,317 5,086 1 -1,902 -4,005 -5,002 -
-
Tax Rate 10.59% 14.42% 16.43% 99.96% - - - -
Total Cost 53,231 51,322 48,514 34,111 25,397 15,424 5,014 383.74%
-
Net Worth 200,977 200,573 201,599 198,573 197,929 195,245 8,511,338 -91.78%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 200,977 200,573 201,599 198,573 197,929 195,245 8,511,338 -91.78%
NOSH 410,158 409,333 420,000 413,695 412,352 415,416 18,109,231 -92.01%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 9.82% 9.39% 9.49% 0.00% -8.10% -35.07% -41,683.33% -
ROE 2.88% 2.65% 2.52% 0.00% -0.96% -2.05% -0.06% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 14.39 13.84 12.76 8.25 5.70 2.75 0.00 -
EPS 1.41 1.30 1.21 0.00 -0.46 -0.96 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.48 0.48 0.48 0.47 0.47 2.81%
Adjusted Per Share Value based on latest NOSH - 413,695
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 2.33 2.24 2.12 1.35 0.93 0.45 0.00 -
EPS 0.23 0.21 0.20 0.00 -0.08 -0.16 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0794 0.0792 0.0796 0.0784 0.0782 0.0771 3.3624 -91.78%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.79 0.85 1.09 1.18 0.61 0.87 1.11 -
P/RPS 5.49 6.14 8.54 14.31 10.71 31.65 1,675,103.90 -99.97%
P/EPS 55.89 65.44 90.01 488,160.84 -132.25 -90.24 -4,018.64 -
EY 1.79 1.53 1.11 0.00 -0.76 -1.11 -0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.73 2.27 2.46 1.27 1.85 2.36 -22.52%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 24/05/04 27/02/04 09/01/04 31/07/03 30/05/03 28/02/03 -
Price 0.68 0.83 0.95 1.06 0.69 0.60 1.00 -
P/RPS 4.72 6.00 7.44 12.86 12.11 21.83 1,509,102.60 -99.97%
P/EPS 48.10 63.90 78.45 438,517.38 -149.59 -62.23 -3,620.40 -
EY 2.08 1.56 1.27 0.00 -0.67 -1.61 -0.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.69 1.98 2.21 1.44 1.28 2.13 -24.78%

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