[MBRIGHT] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -11.09%
YoY- 138.16%
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 20,054 13,934 15,101 24,153 38,775 43,948 21,736 -1.33%
PBT 2,663 1,353 -3,197 6,855 -5,878 -10,992 -13,861 -
Tax -1,083 -859 285 -1,900 -8,136 -202 1,951 -
NP 1,580 494 -2,912 4,955 -14,014 -11,194 -11,910 -
-
NP to SH 1,580 494 -2,912 4,955 -12,984 -11,181 -11,910 -
-
Tax Rate 40.67% 63.49% - 27.72% - - - -
Total Cost 18,474 13,440 18,013 19,198 52,789 55,142 33,646 -9.50%
-
Net Worth 162,450 145,954 136,640 131,686 133,855 155,732 200,730 -3.46%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 162,450 145,954 136,640 131,686 133,855 155,732 200,730 -3.46%
NOSH 222,535 224,545 224,000 223,198 446,185 445,458 446,067 -10.93%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.88% 3.55% -19.28% 20.52% -36.14% -25.47% -54.79% -
ROE 0.97% 0.34% -2.13% 3.76% -9.70% -7.18% -5.93% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 9.01 6.21 6.74 10.82 8.69 9.87 4.87 10.78%
EPS 0.71 0.22 -1.30 2.22 -5.81 -2.51 -2.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.65 0.61 0.59 0.30 0.3496 0.45 8.38%
Adjusted Per Share Value based on latest NOSH - 220,714
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.79 0.55 0.60 0.95 1.53 1.74 0.86 -1.40%
EPS 0.06 0.02 -0.12 0.20 -0.51 -0.44 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0642 0.0577 0.054 0.052 0.0529 0.0615 0.0793 -3.45%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.25 0.14 0.12 0.16 0.19 0.41 0.31 -
P/RPS 2.77 2.26 1.78 1.48 2.19 4.16 6.36 -12.92%
P/EPS 35.21 63.64 -9.23 7.21 -6.53 -16.33 -11.61 -
EY 2.84 1.57 -10.83 13.88 -15.32 -6.12 -8.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.22 0.20 0.27 0.63 1.17 0.69 -11.11%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 19/08/11 27/08/10 28/08/09 27/08/08 29/08/07 30/08/06 -
Price 0.28 0.12 0.12 0.13 0.18 0.38 0.30 -
P/RPS 3.11 1.93 1.78 1.20 2.07 3.85 6.16 -10.75%
P/EPS 39.44 54.55 -9.23 5.86 -6.19 -15.14 -11.24 -
EY 2.54 1.83 -10.83 17.08 -16.17 -6.61 -8.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.18 0.20 0.22 0.60 1.09 0.67 -9.01%

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