[BRIGHT] QoQ Cumulative Quarter Result on 30-Nov-2005 [#1]

Announcement Date
25-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
30-Nov-2005 [#1]
Profit Trend
QoQ- 85.1%
YoY- -355.7%
View:
Show?
Cumulative Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 51,093 38,703 24,838 12,139 55,329 39,817 24,744 61.93%
PBT -4,118 -5,453 -4,278 -374 -2,579 -88 546 -
Tax 298 466 355 -7 22 55 25 419.46%
NP -3,820 -4,987 -3,923 -381 -2,557 -33 571 -
-
NP to SH -3,820 -4,987 -3,923 -381 -2,557 -33 571 -
-
Tax Rate - - - - - - -4.58% -
Total Cost 54,913 43,690 28,761 12,520 57,886 39,850 24,173 72.54%
-
Net Worth 19,467 12,986 12,990 17,318 17,729 19,387 20,763 -4.19%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 19,467 12,986 12,990 17,318 17,729 19,387 20,763 -4.19%
NOSH 164,265 43,289 43,300 43,295 43,242 41,250 43,257 142.81%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin -7.48% -12.89% -15.79% -3.14% -4.62% -0.08% 2.31% -
ROE -19.62% -38.40% -30.20% -2.20% -14.42% -0.17% 2.75% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 118.10 89.40 57.36 28.04 127.95 96.53 57.20 61.93%
EPS -8.83 -11.52 -9.06 -0.88 -5.90 -0.08 1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.30 0.30 0.40 0.41 0.47 0.48 -4.20%
Adjusted Per Share Value based on latest NOSH - 43,295
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 24.88 18.85 12.10 5.91 26.95 19.39 12.05 61.93%
EPS -1.86 -2.43 -1.91 -0.19 -1.25 -0.02 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0948 0.0632 0.0633 0.0843 0.0863 0.0944 0.1011 -4.18%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.28 0.33 0.35 0.35 0.41 0.44 0.58 -
P/RPS 0.24 0.37 0.61 1.25 0.32 0.46 1.01 -61.53%
P/EPS -3.17 -2.86 -3.86 -39.77 -6.93 -550.00 43.94 -
EY -31.54 -34.91 -25.89 -2.51 -14.42 -0.18 2.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.10 1.17 0.88 1.00 0.94 1.21 -35.88%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 01/11/06 31/07/06 26/04/06 25/01/06 31/10/05 28/07/05 28/04/05 -
Price 0.28 0.30 0.34 0.31 0.33 0.45 0.48 -
P/RPS 0.24 0.34 0.59 1.11 0.26 0.47 0.84 -56.52%
P/EPS -3.17 -2.60 -3.75 -35.23 -5.58 -562.50 36.36 -
EY -31.54 -38.40 -26.65 -2.84 -17.92 -0.18 2.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.00 1.13 0.78 0.80 0.96 1.00 -27.22%

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