[BRIGHT] QoQ Annualized Quarter Result on 31-May-2005 [#3]

Announcement Date
28-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-May-2005 [#3]
Profit Trend
QoQ- -103.85%
YoY- 98.74%
Quarter Report
View:
Show?
Annualized Quarter Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 49,676 48,556 55,329 53,089 49,488 52,872 36,722 22.38%
PBT -8,556 -1,496 -2,579 -117 1,092 532 -6,307 22.61%
Tax 710 -28 22 73 50 64 488 28.48%
NP -7,846 -1,524 -2,557 -44 1,142 596 -5,819 22.11%
-
NP to SH -7,846 -1,524 -2,557 -44 1,142 596 -5,819 22.11%
-
Tax Rate - - - - -4.58% -12.03% - -
Total Cost 57,522 50,080 57,886 53,133 48,346 52,276 42,541 22.34%
-
Net Worth 12,990 17,318 17,729 19,387 20,763 21,035 20,335 -25.88%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 12,990 17,318 17,729 19,387 20,763 21,035 20,335 -25.88%
NOSH 43,300 43,295 43,242 41,250 43,257 43,823 43,266 0.05%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin -15.79% -3.14% -4.62% -0.08% 2.31% 1.13% -15.85% -
ROE -60.40% -8.80% -14.42% -0.23% 5.50% 2.83% -28.62% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 114.72 112.15 127.95 128.70 114.40 120.65 84.87 22.31%
EPS -18.12 -3.52 -5.90 -0.11 2.64 1.36 -13.44 22.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.40 0.41 0.47 0.48 0.48 0.47 -25.92%
Adjusted Per Share Value based on latest NOSH - 43,214
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 24.19 23.65 26.95 25.86 24.10 25.75 17.88 22.39%
EPS -3.82 -0.74 -1.25 -0.02 0.56 0.29 -2.83 22.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0633 0.0843 0.0863 0.0944 0.1011 0.1024 0.099 -25.84%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 0.35 0.35 0.41 0.44 0.58 0.44 0.50 -
P/RPS 0.31 0.31 0.32 0.34 0.51 0.36 0.59 -34.96%
P/EPS -1.93 -9.94 -6.93 -412.50 21.97 32.35 -3.72 -35.51%
EY -51.77 -10.06 -14.42 -0.24 4.55 3.09 -26.90 54.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.88 1.00 0.94 1.21 0.92 1.06 6.82%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 26/04/06 25/01/06 31/10/05 28/07/05 28/04/05 14/01/05 29/10/04 -
Price 0.34 0.31 0.33 0.45 0.48 0.91 0.45 -
P/RPS 0.30 0.28 0.26 0.35 0.42 0.75 0.53 -31.64%
P/EPS -1.88 -8.81 -5.58 -421.88 18.18 66.91 -3.35 -32.03%
EY -53.29 -11.35 -17.92 -0.24 5.50 1.49 -29.89 47.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.78 0.80 0.96 1.00 1.90 0.96 11.51%

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