[BRIGHT] QoQ Annualized Quarter Result on 31-Aug-2003 [#4]

Stock
[BRIGHT] BRIGHT PACKAGING INDUSTRY BHD
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-Aug-2003 [#4]
Profit Trend
QoQ- -448.05%
YoY- -2037.69%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 36,109 33,406 29,084 29,945 29,572 27,848 27,620 19.54%
PBT -3,666 -5,312 -7,612 -19,586 -3,660 -3,906 -3,792 -2.22%
Tax 177 306 420 616 198 196 264 -23.37%
NP -3,489 -5,006 -7,192 -18,970 -3,461 -3,710 -3,528 -0.73%
-
NP to SH -3,489 -5,006 -7,192 -18,970 -3,461 -3,906 -3,528 -0.73%
-
Tax Rate - - - - - - - -
Total Cost 39,598 38,412 36,276 48,915 33,033 31,558 31,148 17.33%
-
Net Worth 23,358 23,735 13,430 25,971 40,237 0 42,751 -33.14%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 23,358 23,735 13,430 25,971 40,237 0 42,751 -33.14%
NOSH 43,256 43,155 43,325 43,285 43,266 42,000 42,000 1.98%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin -9.66% -14.99% -24.73% -63.35% -11.70% -13.32% -12.77% -
ROE -14.94% -21.09% -53.55% -73.04% -8.60% 0.00% -8.25% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 83.48 77.41 67.13 69.18 68.35 66.30 65.76 17.22%
EPS -8.07 -11.60 -16.60 -43.83 -8.00 -8.58 -8.40 -2.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.55 0.31 0.60 0.93 0.00 1.0179 -34.44%
Adjusted Per Share Value based on latest NOSH - 43,286
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 17.59 16.27 14.16 14.58 14.40 13.56 13.45 19.57%
EPS -1.70 -2.44 -3.50 -9.24 -1.69 -1.90 -1.72 -0.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1138 0.1156 0.0654 0.1265 0.196 0.00 0.2082 -33.12%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 0.75 1.06 1.23 1.25 1.06 1.13 1.22 -
P/RPS 0.90 1.37 1.83 1.81 1.55 1.70 1.86 -38.33%
P/EPS -9.30 -9.14 -7.41 -2.85 -13.25 -12.15 -14.52 -25.67%
EY -10.76 -10.94 -13.50 -35.06 -7.55 -8.23 -6.89 34.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.93 3.97 2.08 1.14 0.00 1.20 10.28%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 29/07/04 28/04/04 30/12/03 31/10/03 30/07/03 28/05/03 19/02/03 -
Price 0.60 0.72 1.16 1.49 1.31 1.06 1.16 -
P/RPS 0.72 0.93 1.73 2.15 1.92 1.60 1.76 -44.86%
P/EPS -7.44 -6.21 -6.99 -3.40 -16.38 -11.40 -13.81 -33.76%
EY -13.44 -16.11 -14.31 -29.41 -6.11 -8.77 -7.24 50.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.31 3.74 2.48 1.41 0.00 1.14 -1.76%

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