[MBRIGHT] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 55.21%
YoY- 22.97%
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Revenue 87,896 43,472 84,146 57,824 46,966 22,610 45,952 10.49%
PBT -21,984 -27,722 -1,884 8,820 8,022 -137,292 -40,568 -8.99%
Tax -404 3,902 -200 -1,196 -1,822 137,292 40,568 -
NP -22,388 -23,820 -2,084 7,624 6,200 0 0 -
-
NP to SH -22,362 -23,820 -2,084 7,624 6,200 -130,853 -42,326 -9.35%
-
Tax Rate - - - 13.56% 22.71% - - -
Total Cost 110,284 67,292 86,230 50,200 40,766 22,610 45,952 14.42%
-
Net Worth 155,732 200,730 0 200,847 198,399 -652,193 -443,594 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Net Worth 155,732 200,730 0 200,847 198,399 -652,193 -443,594 -
NOSH 445,458 446,067 406,923 409,892 413,333 188,277 188,282 14.16%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
NP Margin -25.47% -54.79% -2.48% 13.18% 13.20% 0.00% 0.00% -
ROE -14.36% -11.87% 0.00% 3.80% 3.13% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
RPS 19.73 9.75 20.68 14.11 11.36 12.01 24.41 -3.22%
EPS -5.02 -5.34 -0.50 1.86 1.50 -69.50 -22.48 -20.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3496 0.45 0.00 0.49 0.48 -3.464 -2.356 -
Adjusted Per Share Value based on latest NOSH - 410,158
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
RPS 3.47 1.72 3.32 2.28 1.86 0.89 1.82 10.43%
EPS -0.88 -0.94 -0.08 0.30 0.24 -5.17 -1.67 -9.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0615 0.0793 0.00 0.0793 0.0784 -0.2577 -0.1752 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 0.41 0.31 0.41 0.79 0.61 0.00 0.00 -
P/RPS 2.08 3.18 1.98 5.60 5.37 0.00 0.00 -
P/EPS -8.17 -5.81 -80.06 42.47 40.67 0.00 0.00 -
EY -12.24 -17.23 -1.25 2.35 2.46 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.69 0.00 1.61 1.27 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Date 29/08/07 30/08/06 30/08/05 27/08/04 31/07/03 29/08/02 08/05/01 -
Price 0.38 0.30 0.37 0.68 0.69 1.02 0.00 -
P/RPS 1.93 3.08 1.79 4.82 6.07 8.49 0.00 -
P/EPS -7.57 -5.62 -72.25 36.56 46.00 -1.47 0.00 -
EY -13.21 -17.80 -1.38 2.74 2.17 -68.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.67 0.00 1.39 1.44 0.00 0.00 -

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