[MBRIGHT] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 14.34%
YoY- -76.93%
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 22,376 22,610 22,861 23,598 26,604 28,389 41,874 -34.12%
PBT -92,128 -137,292 -71,962 -73,198 -85,328 -85,272 -58,697 35.01%
Tax -2,040 137,292 71,962 73,198 -2,100 85,272 58,697 -
NP -94,168 0 0 0 -87,428 0 0 -
-
NP to SH -94,168 -130,853 -73,920 -74,888 -87,428 -92,565 -70,049 21.78%
-
Tax Rate - - - - - - - -
Total Cost 116,544 22,610 22,861 23,598 114,032 28,389 41,874 97.73%
-
Net Worth -64,179,114 -652,193 -573,601 -555,541 -540,118 -515,447 -475,092 2524.91%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth -64,179,114 -652,193 -573,601 -555,541 -540,118 -515,447 -475,092 2524.91%
NOSH 18,109,231 188,277 188,251 188,255 188,260 188,257 188,304 1993.24%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -420.84% 0.00% 0.00% 0.00% -328.63% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 0.12 12.01 12.14 12.54 14.13 15.08 22.24 -96.91%
EPS -0.52 -69.50 -39.27 -39.78 -0.48 -49.16 -37.20 -94.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -3.544 -3.464 -3.047 -2.951 -2.869 -2.738 -2.523 25.39%
Adjusted Per Share Value based on latest NOSH - 188,248
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 0.88 0.89 0.90 0.93 1.05 1.12 1.65 -34.20%
EPS -3.72 -5.17 -2.92 -2.96 -3.45 -3.66 -2.77 21.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -25.3437 -0.2575 -0.2265 -0.2194 -0.2133 -0.2035 -0.1876 2524.99%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 - - - - - - -
Price 1.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 825.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -196.15 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -0.51 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 29/08/02 31/05/02 28/02/02 30/11/01 05/10/01 01/08/01 -
Price 1.02 1.02 0.00 0.00 0.00 0.00 0.00 -
P/RPS 825.50 8.49 0.00 0.00 0.00 0.00 0.00 -
P/EPS -196.15 -1.47 0.00 0.00 0.00 0.00 0.00 -
EY -0.51 -68.14 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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

Post a Comment