[BRIGHT] QoQ Cumulative Quarter Result on 31-May-2012 [#3]

Stock
[BRIGHT] BRIGHT PACKAGING INDUSTRY BHD
Announcement Date
23-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-May-2012 [#3]
Profit Trend
QoQ- 65.99%
YoY- -8.37%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
Cumulative Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 20,242 11,414 56,070 42,613 28,608 13,744 49,477 -44.91%
PBT 4,465 2,138 4,680 2,927 1,762 852 3,191 25.12%
Tax -1,146 -447 -900 -628 -377 -189 -491 76.04%
NP 3,319 1,691 3,780 2,299 1,385 663 2,700 14.76%
-
NP to SH 3,319 1,691 3,780 2,299 1,385 663 2,700 14.76%
-
Tax Rate 25.67% 20.91% 19.23% 21.46% 21.40% 22.18% 15.39% -
Total Cost 16,923 9,723 52,290 40,314 27,223 13,081 46,777 -49.25%
-
Net Worth 42,407 28,543 26,845 25,111 24,237 23,833 22,940 50.68%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 42,407 28,543 26,845 25,111 24,237 23,833 22,940 50.68%
NOSH 43,272 43,248 43,298 43,295 43,281 43,333 43,284 -0.01%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 16.40% 14.82% 6.74% 5.40% 4.84% 4.82% 5.46% -
ROE 7.83% 5.92% 14.08% 9.16% 5.71% 2.78% 11.77% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 46.78 26.39 129.50 98.42 66.10 31.72 114.31 -44.90%
EPS 7.67 3.91 8.73 5.31 3.20 1.53 6.24 14.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.66 0.62 0.58 0.56 0.55 0.53 50.70%
Adjusted Per Share Value based on latest NOSH - 43,317
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 9.86 5.56 27.31 20.75 13.93 6.69 24.10 -44.91%
EPS 1.62 0.82 1.84 1.12 0.67 0.32 1.31 15.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2065 0.139 0.1307 0.1223 0.118 0.1161 0.1117 50.68%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 2.11 1.72 1.60 0.70 0.87 0.61 0.475 -
P/RPS 4.51 6.52 1.24 0.71 1.32 1.92 0.42 387.43%
P/EPS 27.51 43.99 18.33 13.18 27.19 39.87 7.61 135.72%
EY 3.64 2.27 5.46 7.59 3.68 2.51 13.13 -57.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.61 2.58 1.21 1.55 1.11 0.90 78.79%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 24/04/13 18/01/13 30/10/12 23/07/12 26/04/12 20/01/12 31/10/11 -
Price 0.90 1.78 1.42 0.98 0.72 0.73 0.46 -
P/RPS 1.92 6.74 1.10 1.00 1.09 2.30 0.40 184.82%
P/EPS 11.73 45.52 16.27 18.46 22.50 47.71 7.37 36.35%
EY 8.52 2.20 6.15 5.42 4.44 2.10 13.56 -26.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 2.70 2.29 1.69 1.29 1.33 0.87 3.79%

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