[BRIGHT] QoQ TTM Result on 31-May-2003 [#3]

Stock
[BRIGHT] BRIGHT PACKAGING INDUSTRY BHD
Announcement Date
30-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-May-2003 [#3]
Profit Trend
QoQ- -61.9%
YoY- -204.13%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
TTM Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 32,723 30,309 29,943 40,162 40,521 41,021 42,555 -16.07%
PBT -31,043 -31,295 -30,340 -2,958 -1,769 -344 1,047 -
Tax 255 239 200 194 74 4 -68 -
NP -30,788 -31,056 -30,140 -2,764 -1,695 -340 979 -
-
NP to SH -30,788 -31,088 -30,172 -2,796 -1,727 -340 979 -
-
Tax Rate - - - - - - 6.49% -
Total Cost 63,511 61,365 60,083 42,926 42,216 41,361 41,576 32.67%
-
Net Worth 23,788 13,430 15,150 40,299 0 42,751 45,661 -35.28%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 23,788 13,430 15,150 40,299 0 42,751 45,661 -35.28%
NOSH 43,251 43,325 43,286 43,333 42,000 42,000 43,076 0.27%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin -94.09% -102.46% -100.66% -6.88% -4.18% -0.83% 2.30% -
ROE -129.42% -231.47% -199.15% -6.94% 0.00% -0.80% 2.14% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 75.66 69.96 69.17 92.68 96.48 97.67 98.79 -16.30%
EPS -71.18 -71.75 -69.70 -6.45 -4.11 -0.81 2.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.31 0.35 0.93 0.00 1.0179 1.06 -35.45%
Adjusted Per Share Value based on latest NOSH - 43,333
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 15.94 14.76 14.58 19.56 19.73 19.98 20.73 -16.08%
EPS -14.99 -15.14 -14.69 -1.36 -0.84 -0.17 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1159 0.0654 0.0738 0.1963 0.00 0.2082 0.2224 -35.26%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 1.06 1.23 1.25 1.06 1.13 1.22 1.54 -
P/RPS 1.40 1.76 1.81 1.14 1.17 1.25 1.56 -6.96%
P/EPS -1.49 -1.71 -1.79 -16.43 -27.48 -150.71 67.76 -
EY -67.15 -58.34 -55.76 -6.09 -3.64 -0.66 1.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 3.97 3.57 1.14 0.00 1.20 1.45 21.02%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 28/04/04 30/12/03 31/10/03 30/07/03 28/05/03 19/02/03 23/10/02 -
Price 0.72 1.16 1.49 1.31 1.06 1.16 1.30 -
P/RPS 0.95 1.66 2.15 1.41 1.10 1.19 1.32 -19.70%
P/EPS -1.01 -1.62 -2.14 -20.30 -25.78 -143.29 57.20 -
EY -98.87 -61.86 -46.78 -4.93 -3.88 -0.70 1.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 3.74 4.26 1.41 0.00 1.14 1.23 4.29%

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