[BRIGHT] QoQ Cumulative Quarter Result on 31-May-2014 [#3]

Stock
[BRIGHT] BRIGHT PACKAGING INDUSTRY BHD
Announcement Date
21-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
31-May-2014 [#3]
Profit Trend
QoQ- 17.16%
YoY- 36.13%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
Cumulative Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 17,927 11,091 34,151 26,358 18,469 8,590 52,220 -51.06%
PBT 2,491 2,171 4,267 5,654 4,824 2,770 7,466 -51.99%
Tax -49 -29 -2,596 -138 -116 -58 -437 -76.84%
NP 2,442 2,142 1,671 5,516 4,708 2,712 7,029 -50.67%
-
NP to SH 2,442 2,142 1,671 5,516 4,708 2,712 7,029 -50.67%
-
Tax Rate 1.97% 1.34% 60.84% 2.44% 2.40% 2.09% 5.85% -
Total Cost 15,485 8,949 32,480 20,842 13,761 5,878 45,191 -51.12%
-
Net Worth 105,405 106,900 69,389 64,069 46,049 49,417 50,207 64.18%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 105,405 106,900 69,389 64,069 46,049 49,417 50,207 64.18%
NOSH 142,807 142,800 96,589 84,213 60,984 43,253 43,282 122.11%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 13.62% 19.31% 4.89% 20.93% 25.49% 31.57% 13.46% -
ROE 2.32% 2.00% 2.41% 8.61% 10.22% 5.49% 14.00% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 12.55 7.77 35.36 31.30 30.28 19.86 120.65 -77.97%
EPS 1.71 1.50 1.73 6.55 7.72 6.27 16.24 -77.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7381 0.7486 0.7184 0.7608 0.7551 1.1425 1.16 -26.08%
Adjusted Per Share Value based on latest NOSH - 130,322
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 8.73 5.40 16.63 12.84 8.99 4.18 25.43 -51.06%
EPS 1.19 1.04 0.81 2.69 2.29 1.32 3.42 -50.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5133 0.5206 0.3379 0.312 0.2243 0.2407 0.2445 64.17%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.57 0.455 0.59 0.665 0.665 1.36 1.03 -
P/RPS 4.54 5.86 1.67 2.12 2.20 6.85 0.85 206.49%
P/EPS 33.33 30.33 34.10 10.15 8.61 21.69 6.34 203.26%
EY 3.00 3.30 2.93 9.85 11.61 4.61 15.77 -67.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.61 0.82 0.87 0.88 1.19 0.89 -9.22%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/04/15 29/01/15 29/10/14 21/07/14 21/04/14 20/02/14 24/10/13 -
Price 0.53 0.555 0.525 0.66 0.74 0.675 1.46 -
P/RPS 4.22 7.15 1.48 2.11 2.44 3.40 1.21 130.50%
P/EPS 30.99 37.00 30.35 10.08 9.59 10.77 8.99 128.71%
EY 3.23 2.70 3.30 9.92 10.43 9.29 11.12 -56.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.74 0.73 0.87 0.98 0.59 1.26 -31.20%

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