[BRIGHT] QoQ Cumulative Quarter Result on 30-Nov-2007 [#1]

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Cumulative Result
Revenue	53,044	38,618	24,687	11,376	54,187	40,935	30,042	45.83%
YoY %	37.36%	56.43%	117.01%	-79.01%	32.37%	36.26%	-	-
Horiz. %	176.57%	128.55%	82.17%	37.87%	180.37%	136.26%	100.00%	-
PBT	1,780	1,048	303	267	314	-684	-725	-
YoY %	69.85%	245.87%	13.48%	-14.97%	145.91%	5.66%	-	-
Horiz. %	-245.52%	-144.55%	-41.79%	-36.83%	-43.31%	94.34%	100.00%	-
Tax	16	-165	26	-150	-84	-68	157	-78.03%
YoY %	109.70%	-734.62%	117.33%	-78.57%	-23.53%	-143.31%	-	-
Horiz. %	10.19%	-105.10%	16.56%	-95.54%	-53.50%	-43.31%	100.00%	-
NP	1,796	883	329	117	230	-752	-568	-
YoY %	103.40%	168.39%	181.20%	-49.13%	130.59%	-32.39%	-	-
Horiz. %	-316.20%	-155.46%	-57.92%	-20.60%	-40.49%	132.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,796	883	329	117	230	-752	-568	-
YoY %	103.40%	168.39%	181.20%	-49.13%	130.59%	-32.39%	-	-
Horiz. %	-316.20%	-155.46%	-57.92%	-20.60%	-40.49%	132.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.90%	15.74%	-8.58%	56.18%	26.75%	-	-	-
YoY %	-105.72%	283.45%	-115.27%	110.02%	0.00%	-	-	-
Horiz. %	-3.36%	58.84%	-32.07%	210.02%	100.00%	-	-	-
Total Cost	51,248	37,735	24,358	11,259	53,957	41,687	30,610	40.77%
YoY %	35.81%	54.92%	116.34%	-79.13%	29.43%	36.19%	-	-
Horiz. %	167.42%	123.28%	79.58%	36.78%	176.27%	136.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,445	14,716	13,852	14,733	14,320	13,397	13,874	11.94%
YoY %	11.75%	6.24%	-5.98%	2.88%	6.89%	-3.44%	-	-
Horiz. %	118.53%	106.07%	99.84%	106.19%	103.21%	96.56%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Equity
Net Worth	16,445	14,716	13,852	14,733	14,320	13,397	13,874	11.94%
YoY %	11.75%	6.24%	-5.98%	2.88%	6.89%	-3.44%	-	-
Horiz. %	118.53%	106.07%	99.84%	106.19%	103.21%	96.56%	100.00%	-
NOSH	43,277	43,284	43,289	43,333	43,396	43,218	43,358	-0.12%
YoY %	-0.02%	-0.01%	-0.10%	-0.15%	0.41%	-0.32%	-	-
Horiz. %	99.81%	99.83%	99.84%	99.94%	100.09%	99.68%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Ratio Analysis
NP Margin	3.39%	2.29%	1.33%	1.03%	0.42%	-1.84%	-1.89%	-
YoY %	48.03%	72.18%	29.13%	145.24%	122.83%	2.65%	-	-
Horiz. %	-179.37%	-121.16%	-70.37%	-54.50%	-22.22%	97.35%	100.00%	-
ROE	10.92%	6.00%	2.38%	0.79%	1.61%	-5.61%	-4.09%	-
YoY %	82.00%	152.10%	201.27%	-50.93%	128.70%	-37.16%	-	-
Horiz. %	-266.99%	-146.70%	-58.19%	-19.32%	-39.36%	137.16%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Per Share
RPS	122.57	89.22	57.03	26.25	124.87	94.72	69.29	46.01%
YoY %	37.38%	56.44%	117.26%	-78.98%	31.83%	36.70%	-	-
Horiz. %	176.89%	128.76%	82.31%	37.88%	180.21%	136.70%	100.00%	-
EPS	4.15	2.04	0.76	0.27	0.53	-1.74	-1.31	-
YoY %	103.43%	168.42%	181.48%	-49.06%	130.46%	-32.82%	-	-
Horiz. %	-316.79%	-155.73%	-58.02%	-20.61%	-40.46%	132.82%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.38	0.34	0.32	0.34	0.33	0.31	0.32	12.08%
YoY %	11.76%	6.25%	-5.88%	3.03%	6.45%	-3.12%	-	-
Horiz. %	118.75%	106.25%	100.00%	106.25%	103.12%	96.88%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Adjusted Per Share Value based on latest NOSH - 43,333
RPS	25.83	18.81	12.02	5.54	26.39	19.94	14.63	45.82%
YoY %	37.32%	56.49%	116.97%	-79.01%	32.35%	36.30%	-	-
Horiz. %	176.56%	128.57%	82.16%	37.87%	180.38%	136.30%	100.00%	-
EPS	0.87	0.43	0.16	0.06	0.11	-0.37	-0.28	-
YoY %	102.33%	168.75%	166.67%	-45.45%	129.73%	-32.14%	-	-
Horiz. %	-310.71%	-153.57%	-57.14%	-21.43%	-39.29%	132.14%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.0801	0.0717	0.0675	0.0718	0.0697	0.0652	0.0676	11.91%
YoY %	11.72%	6.22%	-5.99%	3.01%	6.90%	-3.55%	-	-
Horiz. %	118.49%	106.07%	99.85%	106.21%	103.11%	96.45%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/08/08	30/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	-
Price	0.17	0.14	0.20	0.22	0.24	0.23	0.26	-
P/RPS	0.14	0.16	0.35	0.84	0.19	0.24	0.38	-48.45%
YoY %	-12.50%	-54.29%	-58.33%	342.11%	-20.83%	-36.84%	-	-
Horiz. %	36.84%	42.11%	92.11%	221.05%	50.00%	63.16%	100.00%	-
P/EPS	4.10	6.86	26.32	81.48	45.28	-13.22	-19.85	-
YoY %	-40.23%	-73.94%	-67.70%	79.95%	442.51%	33.40%	-	-
Horiz. %	-20.65%	-34.56%	-132.59%	-410.48%	-228.11%	66.60%	100.00%	-
EY	24.41	14.57	3.80	1.23	2.21	-7.57	-5.04	-
YoY %	67.54%	283.42%	208.94%	-44.34%	129.19%	-50.20%	-	-
Horiz. %	-484.33%	-289.09%	-75.40%	-24.40%	-43.85%	150.20%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.45	0.41	0.63	0.65	0.73	0.74	0.81	-32.29%
YoY %	9.76%	-34.92%	-3.08%	-10.96%	-1.35%	-8.64%	-	-
Horiz. %	55.56%	50.62%	77.78%	80.25%	90.12%	91.36%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Price Multiplier on Announcement Date
Date	31/10/08	29/07/08	29/04/08	30/01/08	30/10/07	31/07/07	25/04/07	-
Price	0.16	0.14	0.22	0.23	0.25	0.25	0.25	-
P/RPS	0.13	0.16	0.39	0.88	0.20	0.26	0.36	-49.13%
YoY %	-18.75%	-58.97%	-55.68%	340.00%	-23.08%	-27.78%	-	-
Horiz. %	36.11%	44.44%	108.33%	244.44%	55.56%	72.22%	100.00%	-
P/EPS	3.86	6.86	28.95	85.19	47.17	-14.37	-19.08	-
YoY %	-43.73%	-76.30%	-66.02%	80.60%	428.25%	24.69%	-	-
Horiz. %	-20.23%	-35.95%	-151.73%	-446.49%	-247.22%	75.31%	100.00%	-
EY	25.94	14.57	3.45	1.17	2.12	-6.96	-5.24	-
YoY %	78.04%	322.32%	194.87%	-44.81%	130.46%	-32.82%	-	-
Horiz. %	-495.04%	-278.05%	-65.84%	-22.33%	-40.46%	132.82%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.42	0.41	0.69	0.68	0.76	0.81	0.78	-33.68%
YoY %	2.44%	-40.58%	1.47%	-10.53%	-6.17%	3.85%	-	-
Horiz. %	53.85%	52.56%	88.46%	87.18%	97.44%	103.85%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos