[MBRIGHT] QoQ TTM Result on 31-Dec-2004 [#4]

Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -4441.51%
YoY- -3955.8%
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 81,600 85,525 78,432 75,632 65,589 59,029 56,639 27.53%
PBT -204,861 -199,344 -198,932 -196,065 4,060 6,485 6,213 -
Tax -1,433 -1,617 -1,861 -41 457 -687 -896 36.72%
NP -206,294 -200,961 -200,793 -196,106 4,517 5,798 5,317 -
-
NP to SH -206,294 -200,961 -200,793 -196,106 4,517 5,798 5,317 -
-
Tax Rate - - - - -11.26% 10.59% 14.42% -
Total Cost 287,894 286,486 279,225 271,738 61,072 53,231 51,322 215.37%
-
Net Worth 210,941 0 215,878 214,259 207,333 200,977 200,573 3.41%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 210,941 0 215,878 214,259 207,333 200,977 200,573 3.41%
NOSH 413,611 412,826 415,151 412,037 414,666 410,158 409,333 0.69%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -252.81% -234.97% -256.01% -259.29% 6.89% 9.82% 9.39% -
ROE -97.80% 0.00% -93.01% -91.53% 2.18% 2.88% 2.65% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 19.73 20.72 18.89 18.36 15.82 14.39 13.84 26.63%
EPS -49.88 -48.68 -48.37 -47.59 1.09 1.41 1.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.00 0.52 0.52 0.50 0.49 0.49 2.70%
Adjusted Per Share Value based on latest NOSH - 412,037
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 3.22 3.38 3.10 2.99 2.59 2.33 2.24 27.34%
EPS -8.15 -7.94 -7.93 -7.75 0.18 0.23 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0833 0.00 0.0853 0.0846 0.0819 0.0794 0.0792 3.41%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.38 0.41 0.61 0.69 0.70 0.79 0.85 -
P/RPS 1.93 1.98 3.23 3.76 4.43 5.49 6.14 -53.73%
P/EPS -0.76 -0.84 -1.26 -1.45 64.26 55.89 65.44 -
EY -131.25 -118.73 -79.29 -68.98 1.56 1.79 1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.00 1.17 1.33 1.40 1.61 1.73 -42.68%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 30/08/05 27/05/05 29/03/05 29/11/04 27/08/04 24/05/04 -
Price 0.38 0.37 0.42 0.61 0.68 0.68 0.83 -
P/RPS 1.93 1.79 2.22 3.32 4.30 4.72 6.00 -53.02%
P/EPS -0.76 -0.76 -0.87 -1.28 62.42 48.10 63.90 -
EY -131.25 -131.57 -115.16 -78.02 1.60 2.08 1.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.00 0.81 1.17 1.36 1.39 1.69 -41.78%

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