[BRIGHT] YoY Quarter Result on 30-Nov-2009 [#1]

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Quarter Result
Revenue	11,414	13,744	8,939	11,112	12,766	11,376	17,424	-6.80%
YoY %	-16.95%	53.75%	-19.56%	-12.96%	12.22%	-34.71%	-	-
Horiz. %	65.51%	78.88%	51.30%	63.77%	73.27%	65.29%	100.00%	-
PBT	2,138	852	562	791	522	267	-438	-
YoY %	150.94%	51.60%	-28.95%	51.53%	95.51%	160.96%	-	-
Horiz. %	-488.13%	-194.52%	-128.31%	-180.59%	-119.18%	-60.96%	100.00%	-
Tax	-447	-189	-115	-151	-137	-150	98	-
YoY %	-136.51%	-64.35%	23.84%	-10.22%	8.67%	-253.06%	-	-
Horiz. %	-456.12%	-192.86%	-117.35%	-154.08%	-139.80%	-153.06%	100.00%	-
NP	1,691	663	447	640	385	117	-340	-
YoY %	155.05%	48.32%	-30.16%	66.23%	229.06%	134.41%	-	-
Horiz. %	-497.35%	-195.00%	-131.47%	-188.24%	-113.24%	-34.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,691	663	447	640	385	117	-340	-
YoY %	155.05%	48.32%	-30.16%	66.23%	229.06%	134.41%	-	-
Horiz. %	-497.35%	-195.00%	-131.47%	-188.24%	-113.24%	-34.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.91%	22.18%	20.46%	19.09%	26.25%	56.18%	-	-
YoY %	-5.73%	8.41%	7.18%	-27.28%	-53.28%	0.00%	-	-
Horiz. %	37.22%	39.48%	36.42%	33.98%	46.72%	100.00%	-	-
Total Cost	9,723	13,081	8,492	10,472	12,381	11,259	17,764	-9.54%
YoY %	-25.67%	54.04%	-18.91%	-15.42%	9.97%	-36.62%	-	-
Horiz. %	54.73%	73.64%	47.80%	58.95%	69.70%	63.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	28,543	23,833	20,397	18,594	16,870	14,733	14,202	12.32%
YoY %	19.76%	16.85%	9.70%	10.22%	14.50%	3.74%	-	-
Horiz. %	200.98%	167.81%	143.62%	130.93%	118.79%	103.74%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Equity
Net Worth	28,543	23,833	20,397	18,594	16,870	14,733	14,202	12.32%
YoY %	19.76%	16.85%	9.70%	10.22%	14.50%	3.74%	-	-
Horiz. %	200.98%	167.81%	143.62%	130.93%	118.79%	103.74%	100.00%	-
NOSH	43,248	43,333	43,398	43,243	43,258	43,333	43,037	0.08%
YoY %	-0.20%	-0.15%	0.36%	-0.03%	-0.17%	0.69%	-	-
Horiz. %	100.49%	100.69%	100.84%	100.48%	100.51%	100.69%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Ratio Analysis
NP Margin	14.82%	4.82%	5.00%	5.76%	3.02%	1.03%	-1.95%	-
YoY %	207.47%	-3.60%	-13.19%	90.73%	193.20%	152.82%	-	-
Horiz. %	-760.00%	-247.18%	-256.41%	-295.38%	-154.87%	-52.82%	100.00%	-
ROE	5.92%	2.78%	2.19%	3.44%	2.28%	0.79%	-2.39%	-
YoY %	112.95%	26.94%	-36.34%	50.88%	188.61%	133.05%	-	-
Horiz. %	-247.70%	-116.32%	-91.63%	-143.93%	-95.40%	-33.05%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Per Share
RPS	26.39	31.72	20.60	25.70	29.51	26.25	40.49	-6.87%
YoY %	-16.80%	53.98%	-19.84%	-12.91%	12.42%	-35.17%	-	-
Horiz. %	65.18%	78.34%	50.88%	63.47%	72.88%	64.83%	100.00%	-
EPS	3.91	1.53	1.03	1.48	0.89	0.27	-0.79	-
YoY %	155.56%	48.54%	-30.41%	66.29%	229.63%	134.18%	-	-
Horiz. %	-494.94%	-193.67%	-130.38%	-187.34%	-112.66%	-34.18%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.66	0.55	0.47	0.43	0.39	0.34	0.33	12.23%
YoY %	20.00%	17.02%	9.30%	10.26%	14.71%	3.03%	-	-
Horiz. %	200.00%	166.67%	142.42%	130.30%	118.18%	103.03%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Adjusted Per Share Value based on latest NOSH - 43,243
RPS	5.56	6.69	4.35	5.41	6.22	5.54	8.49	-6.80%
YoY %	-16.89%	53.79%	-19.59%	-13.02%	12.27%	-34.75%	-	-
Horiz. %	65.49%	78.80%	51.24%	63.72%	73.26%	65.25%	100.00%	-
EPS	0.82	0.32	0.22	0.31	0.19	0.06	-0.17	-
YoY %	156.25%	45.45%	-29.03%	63.16%	216.67%	135.29%	-	-
Horiz. %	-482.35%	-188.24%	-129.41%	-182.35%	-111.76%	-35.29%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.139	0.1161	0.0993	0.0906	0.0822	0.0718	0.0692	12.31%
YoY %	19.72%	16.92%	9.60%	10.22%	14.48%	3.76%	-	-
Horiz. %	200.87%	167.77%	143.50%	130.92%	118.79%	103.76%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	30/11/06	-
Price	1.72	0.61	0.30	0.26	0.28	0.22	0.31	-
P/RPS	6.52	1.92	1.46	1.01	0.95	0.84	0.77	42.72%
YoY %	239.58%	31.51%	44.55%	6.32%	13.10%	9.09%	-	-
Horiz. %	846.75%	249.35%	189.61%	131.17%	123.38%	109.09%	100.00%	-
P/EPS	43.99	39.87	29.13	17.57	31.46	81.48	-39.24	-
YoY %	10.33%	36.87%	65.79%	-44.15%	-61.39%	307.65%	-	-
Horiz. %	-112.10%	-101.61%	-74.24%	-44.78%	-80.17%	-207.65%	100.00%	-
EY	2.27	2.51	3.43	5.69	3.18	1.23	-2.55	-
YoY %	-9.56%	-26.82%	-39.72%	78.93%	158.54%	148.24%	-	-
Horiz. %	-89.02%	-98.43%	-134.51%	-223.14%	-124.71%	-48.24%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.61	1.11	0.64	0.60	0.72	0.65	0.94	18.53%
YoY %	135.14%	73.44%	6.67%	-16.67%	10.77%	-30.85%	-	-
Horiz. %	277.66%	118.09%	68.09%	63.83%	76.60%	69.15%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Price Multiplier on Announcement Date
Date	18/01/13	20/01/12	27/01/11	27/01/10	21/01/09	30/01/08	31/01/07	-
Price	1.78	0.73	0.29	0.41	0.20	0.23	0.26	-
P/RPS	6.74	2.30	1.41	1.60	0.68	0.88	0.64	47.99%
YoY %	193.04%	63.12%	-11.88%	135.29%	-22.73%	37.50%	-	-
Horiz. %	1,053.12%	359.37%	220.31%	250.00%	106.25%	137.50%	100.00%	-
P/EPS	45.52	47.71	28.16	27.70	22.47	85.19	-32.91	-
YoY %	-4.59%	69.42%	1.66%	23.28%	-73.62%	358.86%	-	-
Horiz. %	-138.32%	-144.97%	-85.57%	-84.17%	-68.28%	-258.86%	100.00%	-
EY	2.20	2.10	3.55	3.61	4.45	1.17	-3.04	-
YoY %	4.76%	-40.85%	-1.66%	-18.88%	280.34%	138.49%	-	-
Horiz. %	-72.37%	-69.08%	-116.78%	-118.75%	-146.38%	-38.49%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.70	1.33	0.62	0.95	0.51	0.68	0.79	22.70%
YoY %	103.01%	114.52%	-34.74%	86.27%	-25.00%	-13.92%	-	-
Horiz. %	341.77%	168.35%	78.48%	120.25%	64.56%	86.08%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos