[MBRIGHT] QoQ TTM Result on 31-Dec-2009 [#4]

Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 354.76%
YoY- 155.42%
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 30,950 38,750 43,337 47,801 54,850 54,468 66,545 -39.94%
PBT 8,187 4,650 5,321 14,702 19,805 23,781 18,018 -40.86%
Tax -674 -1,836 -2,004 -4,020 -23,998 -24,254 -26,657 -91.36%
NP 7,513 2,814 3,317 10,682 -4,193 -473 -8,639 -
-
NP to SH 7,513 2,814 3,317 10,682 -4,193 -1,334 -8,475 -
-
Tax Rate 8.23% 39.48% 37.66% 27.34% 121.17% 101.99% 147.95% -
Total Cost 23,437 35,936 40,020 37,119 59,043 54,941 75,184 -53.99%
-
Net Worth 140,300 136,762 136,640 138,331 126,998 130,221 133,752 3.23%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 140,300 136,762 136,640 138,331 126,998 130,221 133,752 3.23%
NOSH 230,000 224,200 223,999 223,114 222,803 220,714 222,920 2.10%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 24.27% 7.26% 7.65% 22.35% -7.64% -0.87% -12.98% -
ROE 5.35% 2.06% 2.43% 7.72% -3.30% -1.02% -6.34% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.46 17.28 19.35 21.42 24.62 24.68 29.85 -41.16%
EPS 3.27 1.26 1.48 4.79 -1.88 -0.60 -3.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.61 0.61 0.62 0.57 0.59 0.60 1.10%
Adjusted Per Share Value based on latest NOSH - 223,114
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.22 1.53 1.71 1.89 2.17 2.15 2.63 -40.04%
EPS 0.30 0.11 0.13 0.42 -0.17 -0.05 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0554 0.054 0.054 0.0546 0.0502 0.0514 0.0528 3.25%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.12 0.12 0.14 0.12 0.12 0.16 0.10 -
P/RPS 0.89 0.69 0.72 0.56 0.49 0.65 0.33 93.63%
P/EPS 3.67 9.56 9.45 2.51 -6.38 -26.47 -2.63 -
EY 27.22 10.46 10.58 39.90 -15.68 -3.78 -38.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.23 0.19 0.21 0.27 0.17 11.43%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 27/08/10 19/05/10 22/02/10 25/11/09 28/08/09 28/05/09 -
Price 0.16 0.12 0.12 0.13 0.14 0.13 0.17 -
P/RPS 1.19 0.69 0.62 0.61 0.57 0.53 0.57 63.27%
P/EPS 4.90 9.56 8.10 2.72 -7.44 -21.51 -4.47 -
EY 20.42 10.46 12.34 36.83 -13.44 -4.65 -22.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.20 0.20 0.21 0.25 0.22 0.28 -4.81%

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