[BRIGHT] QoQ Annualized Quarter Result on 28-Feb-2014 [#2]

Stock
[BRIGHT] BRIGHT PACKAGING INDUSTRY BHD
Announcement Date
21-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
28-Feb-2014 [#2]
Profit Trend
QoQ- -13.2%
YoY- 41.85%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 44,364 34,151 35,144 36,938 34,360 52,220 41,856 3.95%
PBT 8,684 4,267 7,538 9,648 11,080 7,466 7,184 13.46%
Tax -116 -2,596 -184 -232 -232 -437 -1,781 -83.78%
NP 8,568 1,671 7,354 9,416 10,848 7,029 5,402 35.96%
-
NP to SH 8,568 1,671 7,354 9,416 10,848 7,029 5,402 35.96%
-
Tax Rate 1.34% 60.84% 2.44% 2.40% 2.09% 5.85% 24.79% -
Total Cost 35,796 32,480 27,789 27,522 23,512 45,191 36,453 -1.20%
-
Net Worth 106,900 69,389 64,069 46,049 49,417 50,207 43,290 82.59%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 106,900 69,389 64,069 46,049 49,417 50,207 43,290 82.59%
NOSH 142,800 96,589 84,213 60,984 43,253 43,282 43,290 121.43%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 19.31% 4.89% 20.93% 25.49% 31.57% 13.46% 12.91% -
ROE 8.01% 2.41% 11.48% 20.45% 21.95% 14.00% 12.48% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 31.07 35.36 41.73 60.57 79.44 120.65 96.69 -53.05%
EPS 6.00 1.73 8.73 15.44 25.08 16.24 12.48 -38.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7486 0.7184 0.7608 0.7551 1.1425 1.16 1.00 -17.54%
Adjusted Per Share Value based on latest NOSH - 78,844
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 21.61 16.63 17.12 17.99 16.73 25.43 20.38 3.98%
EPS 4.17 0.81 3.58 4.59 5.28 3.42 2.63 35.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5206 0.3379 0.312 0.2243 0.2407 0.2445 0.2108 82.60%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.455 0.59 0.665 0.665 1.36 1.03 1.48 -
P/RPS 1.46 1.67 1.59 1.10 1.71 0.85 1.53 -3.07%
P/EPS 7.58 34.10 7.61 4.31 5.42 6.34 11.86 -25.78%
EY 13.19 2.93 13.13 23.22 18.44 15.77 8.43 34.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.82 0.87 0.88 1.19 0.89 1.48 -44.58%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 29/01/15 29/10/14 21/07/14 21/04/14 20/02/14 24/10/13 17/07/13 -
Price 0.555 0.525 0.66 0.74 0.675 1.46 1.19 -
P/RPS 1.79 1.48 1.58 1.22 0.85 1.21 1.23 28.39%
P/EPS 9.25 30.35 7.56 4.79 2.69 8.99 9.54 -2.03%
EY 10.81 3.30 13.23 20.86 37.16 11.12 10.49 2.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.73 0.87 0.98 0.59 1.26 1.19 -27.12%

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