[MBRIGHT] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 92.88%
YoY- -381.68%
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 70,435 73,766 84,146 68,984 72,000 61,450 57,824 14.01%
PBT -8,834 -7,436 -1,884 -5,356 -193,324 7,056 8,820 -
Tax -464 -236 -200 -8,480 -1,049 -1,144 -1,196 -46.71%
NP -9,298 -7,672 -2,084 -13,836 -194,373 5,912 7,624 -
-
NP to SH -9,298 -7,672 -2,084 -13,836 -194,373 5,912 7,624 -
-
Tax Rate - - - - - 16.21% 13.56% -
Total Cost 79,733 81,438 86,230 82,820 266,373 55,538 50,200 36.01%
-
Net Worth 189,182 211,693 0 215,878 214,275 205,277 200,847 -3.89%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 189,182 211,693 0 215,878 214,275 205,277 200,847 -3.89%
NOSH 411,266 415,084 406,923 415,151 412,069 410,555 409,892 0.22%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -13.20% -10.40% -2.48% -20.06% -269.96% 9.62% 13.18% -
ROE -4.91% -3.62% 0.00% -6.41% -90.71% 2.88% 3.80% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 17.13 17.77 20.68 16.62 17.47 14.97 14.11 13.76%
EPS -2.26 -1.87 -0.50 -3.36 -47.17 1.44 1.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.51 0.00 0.52 0.52 0.50 0.49 -4.11%
Adjusted Per Share Value based on latest NOSH - 415,151
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2.78 2.91 3.32 2.72 2.84 2.43 2.28 14.09%
EPS -0.37 -0.30 -0.08 -0.55 -7.68 0.23 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0747 0.0836 0.00 0.0852 0.0846 0.0811 0.0793 -3.89%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.35 0.38 0.41 0.61 0.69 0.70 0.79 -
P/RPS 2.04 2.14 1.98 3.67 3.95 4.68 5.60 -48.89%
P/EPS -15.48 -20.56 -80.06 -18.30 -1.46 48.61 42.47 -
EY -6.46 -4.86 -1.25 -5.46 -68.36 2.06 2.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.75 0.00 1.17 1.33 1.40 1.61 -39.29%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 09/03/06 21/11/05 30/08/05 27/05/05 29/03/05 29/11/04 27/08/04 -
Price 0.35 0.38 0.37 0.42 0.61 0.68 0.68 -
P/RPS 2.04 2.14 1.79 2.53 3.49 4.54 4.82 -43.54%
P/EPS -15.48 -20.56 -72.25 -12.60 -1.29 47.22 36.56 -
EY -6.46 -4.86 -1.38 -7.94 -77.33 2.12 2.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.75 0.00 0.81 1.17 1.36 1.39 -33.06%

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