[MBRIGHT] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -0.94%
YoY- 34.9%
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 25,584 28,184 46,040 56,220 72,792 51,160 68,984 -15.23%
PBT -1,396 -7,652 29,872 1,992 -31,260 -22,488 -5,356 -20.06%
Tax -1,632 484 -7,580 -22,912 -872 -724 -8,480 -24.00%
NP -3,028 -7,168 22,292 -20,920 -32,132 -23,212 -13,836 -22.36%
-
NP to SH -3,028 -7,168 22,292 -20,900 -32,104 -23,168 -13,836 -22.36%
-
Tax Rate - - 25.37% 1,150.20% - - - -
Total Cost 28,612 35,352 23,748 77,140 104,924 74,372 82,820 -16.22%
-
Net Worth 144,720 136,640 133,752 142,905 160,520 204,947 215,878 -6.44%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 144,720 136,640 133,752 142,905 160,520 204,947 215,878 -6.44%
NOSH 222,647 223,999 222,920 446,581 445,888 445,538 415,151 -9.85%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin -11.84% -25.43% 48.42% -37.21% -44.14% -45.37% -20.06% -
ROE -2.09% -5.25% 16.67% -14.63% -20.00% -11.30% -6.41% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 11.49 12.58 20.65 12.59 16.33 11.48 16.62 -5.96%
EPS -1.36 -3.20 10.00 -9.36 -7.20 -5.20 -3.36 -13.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.61 0.60 0.32 0.36 0.46 0.52 3.78%
Adjusted Per Share Value based on latest NOSH - 446,581
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 1.01 1.11 1.82 2.22 2.88 2.02 2.73 -15.26%
EPS -0.12 -0.28 0.88 -0.83 -1.27 -0.92 -0.55 -22.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0572 0.054 0.0528 0.0565 0.0634 0.081 0.0853 -6.44%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.17 0.14 0.10 0.24 0.52 0.34 0.61 -
P/RPS 1.48 1.11 0.48 1.91 3.19 2.96 3.67 -14.04%
P/EPS -12.50 -4.38 1.00 -5.13 -7.22 -6.54 -18.30 -6.15%
EY -8.00 -22.86 100.00 -19.50 -13.85 -15.29 -5.46 6.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.17 0.75 1.44 0.74 1.17 -22.16%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 19/05/11 19/05/10 28/05/09 27/05/08 29/05/07 31/05/06 27/05/05 -
Price 0.15 0.12 0.17 0.22 0.35 0.32 0.42 -
P/RPS 1.31 0.95 0.82 1.75 2.14 2.79 2.53 -10.38%
P/EPS -11.03 -3.75 1.70 -4.70 -4.86 -6.15 -12.60 -2.19%
EY -9.07 -26.67 58.82 -21.27 -20.57 -16.25 -7.94 2.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.20 0.28 0.69 0.97 0.70 0.81 -18.91%

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