[MBRIGHT] QoQ TTM Result on 31-Mar-2011 [#1]

Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 14.45%
YoY- 147.15%
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 77,206 30,476 30,565 31,083 31,733 30,950 38,750 58.13%
PBT 18,745 15,887 14,174 11,189 9,625 8,187 4,650 152.64%
Tax -1,833 -4,374 -3,604 -2,991 -2,462 -674 -1,836 -0.10%
NP 16,912 11,513 10,570 8,198 7,163 7,513 2,814 229.47%
-
NP to SH 16,912 11,513 10,570 8,198 7,163 7,513 2,814 229.47%
-
Tax Rate 9.78% 27.53% 25.43% 26.73% 25.58% 8.23% 39.48% -
Total Cost 60,294 18,963 19,995 22,885 24,570 23,437 35,936 41.06%
-
Net Worth 163,096 147,907 145,205 144,720 145,298 140,300 136,762 12.42%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 163,096 147,907 145,205 144,720 145,298 140,300 136,762 12.42%
NOSH 223,419 224,102 223,392 222,647 223,535 230,000 224,200 -0.23%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 21.91% 37.78% 34.58% 26.37% 22.57% 24.27% 7.26% -
ROE 10.37% 7.78% 7.28% 5.66% 4.93% 5.35% 2.06% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 34.56 13.60 13.68 13.96 14.20 13.46 17.28 58.53%
EPS 7.57 5.14 4.73 3.68 3.20 3.27 1.26 229.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.66 0.65 0.65 0.65 0.61 0.61 12.68%
Adjusted Per Share Value based on latest NOSH - 222,647
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.05 1.20 1.21 1.23 1.25 1.22 1.53 58.19%
EPS 0.67 0.45 0.42 0.32 0.28 0.30 0.11 232.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0644 0.0584 0.0574 0.0572 0.0574 0.0554 0.054 12.42%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.23 0.12 0.14 0.17 0.16 0.12 0.12 -
P/RPS 0.67 0.88 1.02 1.22 1.13 0.89 0.69 -1.93%
P/EPS 3.04 2.34 2.96 4.62 4.99 3.67 9.56 -53.31%
EY 32.91 42.81 33.80 21.66 20.03 27.22 10.46 114.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.18 0.22 0.26 0.25 0.20 0.20 36.68%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 24/11/11 19/08/11 19/05/11 22/02/11 29/11/10 27/08/10 -
Price 0.27 0.16 0.12 0.15 0.15 0.16 0.12 -
P/RPS 0.78 1.18 0.88 1.07 1.06 1.19 0.69 8.49%
P/EPS 3.57 3.11 2.54 4.07 4.68 4.90 9.56 -48.04%
EY 28.04 32.11 39.43 24.55 21.36 20.42 10.46 92.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.24 0.18 0.23 0.23 0.26 0.20 50.53%

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