[BRIGHT] QoQ Annualized Quarter Result on 28-Feb-2003 [#2]

Stock
[BRIGHT] BRIGHT PACKAGING INDUSTRY BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
28-Feb-2003 [#2]
Profit Trend
QoQ- -10.71%
YoY- -338.46%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 29,084 29,945 29,572 27,848 27,620 42,819 33,113 -8.27%
PBT -7,612 -19,586 -3,660 -3,906 -3,792 1,048 1,681 -
Tax 420 616 198 196 264 -69 -152 -
NP -7,192 -18,970 -3,461 -3,710 -3,528 979 1,529 -
-
NP to SH -7,192 -18,970 -3,461 -3,906 -3,528 979 1,529 -
-
Tax Rate - - - - - 6.58% 9.04% -
Total Cost 36,276 48,915 33,033 31,558 31,148 41,840 31,584 9.66%
-
Net Worth 13,430 25,971 40,237 0 42,751 45,917 43,734 -54.45%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 13,430 25,971 40,237 0 42,751 45,917 43,734 -54.45%
NOSH 43,325 43,285 43,266 42,000 42,000 43,318 41,258 3.30%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin -24.73% -63.35% -11.70% -13.32% -12.77% 2.29% 4.62% -
ROE -53.55% -73.04% -8.60% 0.00% -8.25% 2.13% 3.50% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 67.13 69.18 68.35 66.30 65.76 98.85 80.26 -11.21%
EPS -16.60 -43.83 -8.00 -8.58 -8.40 2.26 3.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.60 0.93 0.00 1.0179 1.06 1.06 -55.90%
Adjusted Per Share Value based on latest NOSH - 42,000
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 14.16 14.58 14.40 13.56 13.45 20.85 16.13 -8.31%
EPS -3.50 -9.24 -1.69 -1.90 -1.72 0.48 0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0654 0.1265 0.196 0.00 0.2082 0.2236 0.213 -54.45%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 1.23 1.25 1.06 1.13 1.22 1.54 1.73 -
P/RPS 1.83 1.81 1.55 1.70 1.86 1.56 2.16 -10.45%
P/EPS -7.41 -2.85 -13.25 -12.15 -14.52 68.14 46.67 -
EY -13.50 -35.06 -7.55 -8.23 -6.89 1.47 2.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.97 2.08 1.14 0.00 1.20 1.45 1.63 80.92%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 30/12/03 31/10/03 30/07/03 28/05/03 19/02/03 23/10/02 28/08/02 -
Price 1.16 1.49 1.31 1.06 1.16 1.30 1.65 -
P/RPS 1.73 2.15 1.92 1.60 1.76 1.32 2.06 -10.97%
P/EPS -6.99 -3.40 -16.38 -11.40 -13.81 57.52 44.51 -
EY -14.31 -29.41 -6.11 -8.77 -7.24 1.74 2.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.74 2.48 1.41 0.00 1.14 1.23 1.56 79.03%

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