[MBRIGHT] YoY TTM Result on 30-Sep-2006 [#3]

Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -47.12%
YoY- 85.57%
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 54,850 65,362 78,996 46,023 81,600 65,589 34,112 8.22%
PBT 19,805 -6,365 -29,718 -29,285 -204,861 4,060 2,316 42.95%
Tax -23,998 -9,059 -1,962 -537 -1,433 457 -2,315 47.61%
NP -4,193 -15,424 -31,680 -29,822 -206,294 4,517 1 -
-
NP to SH -4,193 -15,238 -31,649 -29,761 -206,294 4,517 1 -
-
Tax Rate 121.17% - - - - -11.26% 99.96% -
Total Cost 59,043 80,786 110,676 75,845 287,894 61,072 34,111 9.56%
-
Net Worth 126,998 133,186 147,042 187,525 210,941 207,333 198,573 -7.17%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 126,998 133,186 147,042 187,525 210,941 207,333 198,573 -7.17%
NOSH 222,803 443,953 445,582 446,489 413,611 414,666 413,695 -9.79%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -7.64% -23.60% -40.10% -64.80% -252.81% 6.89% 0.00% -
ROE -3.30% -11.44% -21.52% -15.87% -97.80% 2.18% 0.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 24.62 14.72 17.73 10.31 19.73 15.82 8.25 19.96%
EPS -1.88 -3.43 -7.10 -6.67 -49.88 1.09 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.30 0.33 0.42 0.51 0.50 0.48 2.90%
Adjusted Per Share Value based on latest NOSH - 446,489
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 2.17 2.58 3.12 1.82 3.22 2.59 1.35 8.22%
EPS -0.17 -0.60 -1.25 -1.18 -8.15 0.18 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0502 0.0526 0.0581 0.0741 0.0833 0.0819 0.0784 -7.15%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.12 0.16 0.39 0.30 0.38 0.70 1.18 -
P/RPS 0.49 1.09 2.20 2.91 1.93 4.43 14.31 -42.98%
P/EPS -6.38 -4.66 -5.49 -4.50 -0.76 64.26 488,160.84 -
EY -15.68 -21.45 -18.21 -22.22 -131.25 1.56 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.53 1.18 0.71 0.75 1.40 2.46 -33.61%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 27/11/08 27/11/07 28/11/06 21/11/05 29/11/04 09/01/04 -
Price 0.14 0.10 0.38 0.32 0.38 0.68 1.06 -
P/RPS 0.57 0.68 2.14 3.10 1.93 4.30 12.86 -40.48%
P/EPS -7.44 -2.91 -5.35 -4.80 -0.76 62.42 438,517.38 -
EY -13.44 -34.32 -18.69 -20.83 -131.25 1.60 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.33 1.15 0.76 0.75 1.36 2.21 -30.43%

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