[BRIGHT] QoQ Annualized Quarter Result on 30-Nov-2013 [#1]

Stock
[BRIGHT] BRIGHT PACKAGING INDUSTRY BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
30-Nov-2013 [#1]
Profit Trend
QoQ- 54.33%
YoY- 60.38%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 34,151 35,144 36,938 34,360 52,220 41,856 40,484 -10.69%
PBT 4,267 7,538 9,648 11,080 7,466 7,184 8,930 -38.79%
Tax -2,596 -184 -232 -232 -437 -1,781 -2,292 8.63%
NP 1,671 7,354 9,416 10,848 7,029 5,402 6,638 -60.03%
-
NP to SH 1,671 7,354 9,416 10,848 7,029 5,402 6,638 -60.03%
-
Tax Rate 60.84% 2.44% 2.40% 2.09% 5.85% 24.79% 25.67% -
Total Cost 32,480 27,789 27,522 23,512 45,191 36,453 33,846 -2.70%
-
Net Worth 69,389 64,069 46,049 49,417 50,207 43,290 42,407 38.73%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 69,389 64,069 46,049 49,417 50,207 43,290 42,407 38.73%
NOSH 96,589 84,213 60,984 43,253 43,282 43,290 43,272 70.54%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 4.89% 20.93% 25.49% 31.57% 13.46% 12.91% 16.40% -
ROE 2.41% 11.48% 20.45% 21.95% 14.00% 12.48% 15.65% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 35.36 41.73 60.57 79.44 120.65 96.69 93.56 -47.63%
EPS 1.73 8.73 15.44 25.08 16.24 12.48 15.34 -76.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7184 0.7608 0.7551 1.1425 1.16 1.00 0.98 -18.65%
Adjusted Per Share Value based on latest NOSH - 43,253
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 16.63 17.12 17.99 16.73 25.43 20.38 19.72 -10.71%
EPS 0.81 3.58 4.59 5.28 3.42 2.63 3.23 -60.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3379 0.312 0.2243 0.2407 0.2445 0.2108 0.2065 38.73%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.59 0.665 0.665 1.36 1.03 1.48 2.11 -
P/RPS 1.67 1.59 1.10 1.71 0.85 1.53 2.26 -18.22%
P/EPS 34.10 7.61 4.31 5.42 6.34 11.86 13.75 82.91%
EY 2.93 13.13 23.22 18.44 15.77 8.43 7.27 -45.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.87 0.88 1.19 0.89 1.48 2.15 -47.31%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/10/14 21/07/14 21/04/14 20/02/14 24/10/13 17/07/13 24/04/13 -
Price 0.525 0.66 0.74 0.675 1.46 1.19 0.90 -
P/RPS 1.48 1.58 1.22 0.85 1.21 1.23 0.96 33.34%
P/EPS 30.35 7.56 4.79 2.69 8.99 9.54 5.87 198.11%
EY 3.30 13.23 20.86 37.16 11.12 10.49 17.04 -66.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.87 0.98 0.59 1.26 1.19 0.92 -14.25%

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