[MBRIGHT] YoY Quarter Result on 30-Sep-2010 [#3]

Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 93.84%
YoY- 98.55%
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 10,261 9,803 7,595 7,684 15,484 15,102 21,579 -11.64%
PBT 5,307 1,532 1,324 -389 -3,926 50 -7,157 -
Tax -957 -1,044 -450 320 -842 -1,098 -2,029 -11.76%
NP 4,350 488 874 -69 -4,768 -1,048 -9,186 -
-
NP to SH 4,350 488 874 -69 -4,768 -1,909 -9,179 -
-
Tax Rate 18.03% 68.15% 33.99% - - 2,196.00% - -
Total Cost 5,911 9,315 6,721 7,753 20,252 16,150 30,765 -24.01%
-
Net Worth 169,538 164,145 147,907 140,300 126,998 133,186 147,042 2.39%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 169,538 164,145 147,907 140,300 126,998 133,186 147,042 2.39%
NOSH 223,076 221,818 224,102 230,000 222,803 443,953 445,582 -10.88%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 42.39% 4.98% 11.51% -0.90% -30.79% -6.94% -42.57% -
ROE 2.57% 0.30% 0.59% -0.05% -3.75% -1.43% -6.24% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 4.60 4.42 3.39 3.34 6.95 3.40 4.84 -0.84%
EPS 1.95 0.22 0.39 -0.03 -2.14 -0.86 -2.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.74 0.66 0.61 0.57 0.30 0.33 14.90%
Adjusted Per Share Value based on latest NOSH - 230,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 0.41 0.39 0.30 0.30 0.61 0.60 0.85 -11.43%
EPS 0.17 0.02 0.03 0.00 -0.19 -0.08 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.067 0.0648 0.0584 0.0554 0.0502 0.0526 0.0581 2.40%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.51 0.28 0.12 0.12 0.12 0.16 0.39 -
P/RPS 11.09 6.34 3.54 3.59 1.73 4.70 8.05 5.47%
P/EPS 26.15 127.27 30.77 -400.00 -5.61 -37.21 -18.93 -
EY 3.82 0.79 3.25 -0.25 -17.83 -2.69 -5.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.38 0.18 0.20 0.21 0.53 1.18 -8.99%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 22/11/12 24/11/11 29/11/10 25/11/09 27/11/08 27/11/07 -
Price 0.485 0.55 0.16 0.16 0.14 0.10 0.38 -
P/RPS 10.54 12.45 4.72 4.79 2.01 2.94 7.85 5.02%
P/EPS 24.87 250.00 41.03 -533.33 -6.54 -23.26 -18.45 -
EY 4.02 0.40 2.44 -0.19 -15.29 -4.30 -5.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.74 0.24 0.26 0.25 0.33 1.15 -9.29%

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