[MBRIGHT] YoY TTM 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- 84.26%
YoY- 94.07%
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 83,326 30,565 38,750 54,468 71,839 66,594 50,098 8.84%
PBT 20,055 14,174 4,650 23,781 -13,572 -34,729 -21,752 -
Tax -2,057 -3,604 -1,836 -24,254 -9,990 -2,043 1,497 -
NP 17,998 10,570 2,814 -473 -23,562 -36,772 -20,255 -
-
NP to SH 17,998 10,570 2,814 -1,334 -22,508 -36,713 -20,229 -
-
Tax Rate 10.26% 25.43% 39.48% 101.99% - - - -
Total Cost 65,328 19,995 35,936 54,941 95,401 103,366 70,353 -1.22%
-
Net Worth 163,668 145,205 136,762 130,221 133,775 155,350 200,956 -3.35%
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 163,668 145,205 136,762 130,221 133,775 155,350 200,956 -3.35%
NOSH 224,202 223,392 224,200 220,714 445,919 444,366 446,569 -10.83%
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 21.60% 34.58% 7.26% -0.87% -32.80% -55.22% -40.43% -
ROE 11.00% 7.28% 2.06% -1.02% -16.83% -23.63% -10.07% -
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 37.17 13.68 17.28 24.68 16.11 14.99 11.22 22.07%
EPS 8.03 4.73 1.26 -0.60 -5.05 -8.26 -4.53 -
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 3.29 1.21 1.53 2.15 2.84 2.63 1.98 8.82%
EPS 0.71 0.42 0.11 -0.05 -0.89 -1.45 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0647 0.0574 0.054 0.0514 0.0528 0.0614 0.0794 -3.35%
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 0.67 1.02 0.69 0.65 1.18 2.74 2.76 -21.00%
P/EPS 3.11 2.96 9.56 -26.47 -3.76 -4.96 -6.84 -
EY 32.11 33.80 10.46 -3.78 -26.57 -20.15 -14.61 -
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 0.75 0.88 0.69 0.53 1.12 2.54 2.67 -19.05%
P/EPS 3.49 2.54 9.56 -21.51 -3.57 -4.60 -6.62 -
EY 28.67 39.43 10.46 -4.65 -28.04 -21.74 -15.10 -
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