[BRIGHT] QoQ Annualized Quarter Result on 28-Feb-2005 [#2]

Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
28-Feb-2005 [#2]
Profit Trend
QoQ- 91.61%
YoY- 122.81%
View:
Show?
Annualized Quarter Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 48,556 55,329 53,089 49,488 52,872 36,722 36,109 21.80%
PBT -1,496 -2,579 -117 1,092 532 -6,307 -3,666 -44.95%
Tax -28 22 73 50 64 488 177 -
NP -1,524 -2,557 -44 1,142 596 -5,819 -3,489 -42.40%
-
NP to SH -1,524 -2,557 -44 1,142 596 -5,819 -3,489 -42.40%
-
Tax Rate - - - -4.58% -12.03% - - -
Total Cost 50,080 57,886 53,133 48,346 52,276 42,541 39,598 16.93%
-
Net Worth 17,318 17,729 19,387 20,763 21,035 20,335 23,358 -18.06%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 17,318 17,729 19,387 20,763 21,035 20,335 23,358 -18.06%
NOSH 43,295 43,242 41,250 43,257 43,823 43,266 43,256 0.06%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin -3.14% -4.62% -0.08% 2.31% 1.13% -15.85% -9.66% -
ROE -8.80% -14.42% -0.23% 5.50% 2.83% -28.62% -14.94% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 112.15 127.95 128.70 114.40 120.65 84.87 83.48 21.73%
EPS -3.52 -5.90 -0.11 2.64 1.36 -13.44 -8.07 -42.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.41 0.47 0.48 0.48 0.47 0.54 -18.11%
Adjusted Per Share Value based on latest NOSH - 43,163
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 23.65 26.95 25.86 24.10 25.75 17.88 17.59 21.79%
EPS -0.74 -1.25 -0.02 0.56 0.29 -2.83 -1.70 -42.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0843 0.0863 0.0944 0.1011 0.1024 0.099 0.1138 -18.11%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 0.35 0.41 0.44 0.58 0.44 0.50 0.75 -
P/RPS 0.31 0.32 0.34 0.51 0.36 0.59 0.90 -50.83%
P/EPS -9.94 -6.93 -412.50 21.97 32.35 -3.72 -9.30 4.53%
EY -10.06 -14.42 -0.24 4.55 3.09 -26.90 -10.76 -4.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.00 0.94 1.21 0.92 1.06 1.39 -26.24%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 25/01/06 31/10/05 28/07/05 28/04/05 14/01/05 29/10/04 29/07/04 -
Price 0.31 0.33 0.45 0.48 0.91 0.45 0.60 -
P/RPS 0.28 0.26 0.35 0.42 0.75 0.53 0.72 -46.69%
P/EPS -8.81 -5.58 -421.88 18.18 66.91 -3.35 -7.44 11.91%
EY -11.35 -17.92 -0.24 5.50 1.49 -29.89 -13.44 -10.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.80 0.96 1.00 1.90 0.96 1.11 -20.94%

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