[MBRIGHT] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 128.98%
YoY- 206.66%
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 8,141 6,396 7,046 11,510 14,055 18,198 12,790 -7.24%
PBT 616 -349 -1,913 7,468 498 -7,815 -5,622 -
Tax -583 -408 121 -1,895 -5,728 -218 -181 21.50%
NP 33 -757 -1,792 5,573 -5,230 -8,033 -5,803 -
-
NP to SH 33 -757 -1,792 5,573 -5,225 -8,026 -5,792 -
-
Tax Rate 94.64% - - 25.37% 1,150.20% - - -
Total Cost 8,108 7,153 8,838 5,937 19,285 26,231 18,593 -12.90%
-
Net Worth 240,900 144,720 136,640 133,752 142,905 160,520 204,947 2.72%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 240,900 144,720 136,640 133,752 142,905 160,520 204,947 2.72%
NOSH 330,000 222,647 223,999 222,920 446,581 445,888 445,538 -4.87%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 0.41% -11.84% -25.43% 48.42% -37.21% -44.14% -45.37% -
ROE 0.01% -0.52% -1.31% 4.17% -3.66% -5.00% -2.83% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 2.47 2.87 3.15 5.16 3.15 4.08 2.87 -2.46%
EPS 0.01 -0.34 -0.80 2.50 -2.34 -1.80 -1.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.65 0.61 0.60 0.32 0.36 0.46 7.99%
Adjusted Per Share Value based on latest NOSH - 222,920
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 0.32 0.25 0.28 0.45 0.56 0.72 0.51 -7.46%
EPS 0.00 -0.03 -0.07 0.22 -0.21 -0.32 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0952 0.0572 0.054 0.0528 0.0565 0.0634 0.081 2.72%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.26 0.17 0.14 0.10 0.24 0.52 0.34 -
P/RPS 10.54 5.92 4.45 1.94 7.63 12.74 11.84 -1.91%
P/EPS 2,600.00 -50.00 -17.50 4.00 -20.51 -28.89 -26.15 -
EY 0.04 -2.00 -5.71 25.00 -4.88 -3.46 -3.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.26 0.23 0.17 0.75 1.44 0.74 -11.30%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 14/05/12 19/05/11 19/05/10 28/05/09 27/05/08 29/05/07 31/05/06 -
Price 0.25 0.15 0.12 0.17 0.22 0.35 0.32 -
P/RPS 10.13 5.22 3.81 3.29 6.99 8.58 11.15 -1.58%
P/EPS 2,500.00 -44.12 -15.00 6.80 -18.80 -19.44 -24.62 -
EY 0.04 -2.27 -6.67 14.71 -5.32 -5.14 -4.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.23 0.20 0.28 0.69 0.97 0.70 -11.32%

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