[MBRIGHT] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 100.07%
YoY- 105.4%
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 30/09/00 CAGR
Revenue 51,160 68,984 57,784 45,628 26,604 22,861 34,860 7.22%
PBT -22,488 -5,356 6,112 5,604 -85,328 -71,962 -57,084 -15.57%
Tax -724 -8,480 -1,200 -1,616 -2,100 71,962 57,084 -
NP -23,212 -13,836 4,912 3,988 -87,428 0 0 -
-
NP to SH -23,168 -13,836 4,912 3,988 -87,428 -73,920 -58,588 -15.51%
-
Tax Rate - - 19.63% 28.84% - - - -
Total Cost 74,372 82,820 52,872 41,640 114,032 22,861 34,860 14.76%
-
Net Worth 204,947 215,878 200,573 195,245 -540,118 -573,601 -418,549 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 30/09/00 CAGR
Net Worth 204,947 215,878 200,573 195,245 -540,118 -573,601 -418,549 -
NOSH 445,538 415,151 409,333 415,416 188,260 188,251 188,281 16.94%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 30/09/00 CAGR
NP Margin -45.37% -20.06% 8.50% 8.74% -328.63% 0.00% 0.00% -
ROE -11.30% -6.41% 2.45% 2.04% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 30/09/00 CAGR
RPS 11.48 16.62 14.12 10.98 14.13 12.14 18.51 -8.31%
EPS -5.20 -3.36 1.20 0.96 -0.48 -39.27 -31.12 -27.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.52 0.49 0.47 -2.869 -3.047 -2.223 -
Adjusted Per Share Value based on latest NOSH - 415,416
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 30/09/00 CAGR
RPS 2.02 2.73 2.28 1.80 1.05 0.90 1.38 7.17%
EPS -0.92 -0.55 0.19 0.16 -3.45 -2.92 -2.31 -15.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.081 0.0853 0.0792 0.0771 -0.2134 -0.2266 -0.1653 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 30/09/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 0.34 0.61 0.85 0.87 0.00 0.00 0.00 -
P/RPS 2.96 3.67 6.02 7.92 0.00 0.00 0.00 -
P/EPS -6.54 -18.30 70.83 90.63 0.00 0.00 0.00 -
EY -15.29 -5.46 1.41 1.10 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.17 1.73 1.85 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 31/03/02 30/09/00 CAGR
Date 31/05/06 27/05/05 24/05/04 30/05/03 30/11/01 31/05/02 15/01/01 -
Price 0.32 0.42 0.83 0.60 0.00 0.00 0.00 -
P/RPS 2.79 2.53 5.88 5.46 0.00 0.00 0.00 -
P/EPS -6.15 -12.60 69.17 62.50 0.00 0.00 0.00 -
EY -16.25 -7.94 1.45 1.60 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.81 1.69 1.28 0.00 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