[MBRIGHT] QoQ TTM Result on 31-Mar-2007 [#1]

Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -5.97%
YoY- -239.26%
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 77,012 78,996 66,594 49,790 44,382 46,023 50,098 33.09%
PBT -18,686 -29,718 -34,729 -39,790 -37,597 -29,285 -21,752 -9.60%
Tax -2,057 -1,962 -2,043 47 84 -537 1,497 -
NP -20,743 -31,680 -36,772 -39,743 -37,513 -29,822 -20,255 1.59%
-
NP to SH -20,705 -31,649 -36,713 -39,676 -37,442 -29,761 -20,229 1.55%
-
Tax Rate - - - - - - - -
Total Cost 97,755 110,676 103,366 89,533 81,895 75,845 70,353 24.44%
-
Net Worth 128,700 147,042 155,350 160,520 170,173 187,525 200,956 -25.64%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 128,700 147,042 155,350 160,520 170,173 187,525 200,956 -25.64%
NOSH 389,999 445,582 444,366 445,888 447,826 446,489 446,569 -8.61%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -26.93% -40.10% -55.22% -79.82% -84.52% -64.80% -40.43% -
ROE -16.09% -21.52% -23.63% -24.72% -22.00% -15.87% -10.07% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 19.75 17.73 14.99 11.17 9.91 10.31 11.22 45.63%
EPS -5.31 -7.10 -8.26 -8.90 -8.36 -6.67 -4.53 11.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.33 0.3496 0.36 0.38 0.42 0.45 -18.63%
Adjusted Per Share Value based on latest NOSH - 445,888
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 3.04 3.12 2.63 1.97 1.75 1.82 1.98 32.98%
EPS -0.82 -1.25 -1.45 -1.57 -1.48 -1.18 -0.80 1.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0508 0.0581 0.0613 0.0634 0.0672 0.0741 0.0794 -25.68%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.37 0.39 0.41 0.52 0.31 0.30 0.31 -
P/RPS 1.87 2.20 2.74 4.66 3.13 2.91 2.76 -22.80%
P/EPS -6.97 -5.49 -4.96 -5.84 -3.71 -4.50 -6.84 1.25%
EY -14.35 -18.21 -20.15 -17.11 -26.97 -22.22 -14.61 -1.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.18 1.17 1.44 0.82 0.71 0.69 37.99%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 27/11/07 29/08/07 29/05/07 28/02/07 28/11/06 30/08/06 -
Price 0.27 0.38 0.38 0.35 0.50 0.32 0.30 -
P/RPS 1.37 2.14 2.54 3.13 5.05 3.10 2.67 -35.82%
P/EPS -5.09 -5.35 -4.60 -3.93 -5.98 -4.80 -6.62 -16.03%
EY -19.66 -18.69 -21.74 -25.42 -16.72 -20.83 -15.10 19.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.15 1.09 0.97 1.32 0.76 0.67 14.37%

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