[BRIGHT] YoY Quarter Result on 28-Feb-2006 [#2]

Announcement Date
26-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
28-Feb-2006 [#2]
Profit Trend
QoQ- -844.62%
YoY- -950.83%
View:
Show?
Quarter Result
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Revenue 11,433 13,311 12,618 12,699 11,525 9,432 7,018 8.46%
PBT 707 36 -287 -3,904 413 -753 -1,005 -
Tax -186 176 59 305 10 48 32 -
NP 521 212 -228 -3,599 423 -705 -973 -
-
NP to SH 521 212 -228 -3,599 423 -705 -973 -
-
Tax Rate 26.31% -488.89% - - -2.42% - - -
Total Cost 10,912 13,099 12,846 16,298 11,102 10,137 7,991 5.32%
-
Net Worth 17,366 13,844 13,766 12,977 20,718 23,788 39,900 -12.93%
Dividend
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Net Worth 17,366 13,844 13,766 12,977 20,718 23,788 39,900 -12.93%
NOSH 43,416 43,265 43,018 43,257 43,163 43,251 42,000 0.55%
Ratio Analysis
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
NP Margin 4.56% 1.59% -1.81% -28.34% 3.67% -7.47% -13.86% -
ROE 3.00% 1.53% -1.66% -27.73% 2.04% -2.96% -2.44% -
Per Share
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 26.33 30.77 29.33 29.36 26.70 21.81 16.71 7.86%
EPS 1.20 0.49 -0.53 -8.32 0.98 -1.63 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.32 0.32 0.30 0.48 0.55 0.95 -13.41%
Adjusted Per Share Value based on latest NOSH - 43,257
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 5.57 6.48 6.15 6.18 5.61 4.59 3.42 8.46%
EPS 0.25 0.10 -0.11 -1.75 0.21 -0.34 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0846 0.0674 0.067 0.0632 0.1009 0.1159 0.1943 -12.92%
Price Multiplier on Financial Quarter End Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 0.18 0.20 0.26 0.35 0.58 1.06 1.13 -
P/RPS 0.68 0.65 0.89 1.19 2.17 4.86 6.76 -31.77%
P/EPS 15.00 40.82 -49.06 -4.21 59.18 -65.03 -48.78 -
EY 6.67 2.45 -2.04 -23.77 1.69 -1.54 -2.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.63 0.81 1.17 1.21 1.93 1.19 -14.94%
Price Multiplier on Announcement Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 30/04/09 29/04/08 25/04/07 26/04/06 28/04/05 28/04/04 28/05/03 -
Price 0.19 0.22 0.25 0.34 0.48 0.72 1.06 -
P/RPS 0.72 0.72 0.85 1.16 1.80 3.30 6.34 -30.38%
P/EPS 15.83 44.90 -47.17 -4.09 48.98 -44.17 -45.76 -
EY 6.32 2.23 -2.12 -24.47 2.04 -2.26 -2.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.69 0.78 1.13 1.00 1.31 1.12 -13.15%

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