[BRIGHT] QoQ TTM Result on 28-Feb-2005 [#2]

Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
28-Feb-2005 [#2]
Profit Trend
QoQ- 86.97%
YoY- 99.45%
View:
Show?
TTM Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 54,443 55,522 49,452 44,758 42,665 36,718 34,847 34.60%
PBT -1,930 -1,423 -703 -162 -1,328 -3,364 -30,345 -84.03%
Tax 133 156 43 -7 31 120 184 -19.44%
NP -1,797 -1,267 -660 -169 -1,297 -3,244 -30,161 -84.71%
-
NP to SH -1,797 -1,267 -660 -169 -1,297 -3,244 -30,161 -84.71%
-
Tax Rate - - - - - - - -
Total Cost 56,240 56,789 50,112 44,927 43,962 39,962 65,008 -9.19%
-
Net Worth 17,318 19,051 20,310 20,718 21,035 22,954 23,676 -18.80%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 17,318 19,051 20,310 20,718 21,035 22,954 23,676 -18.80%
NOSH 43,295 43,298 43,214 43,163 43,823 43,310 43,846 -0.83%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin -3.30% -2.28% -1.33% -0.38% -3.04% -8.83% -86.55% -
ROE -10.38% -6.65% -3.25% -0.82% -6.17% -14.13% -127.39% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 125.75 128.23 114.43 103.69 97.36 84.78 79.48 35.74%
EPS -4.15 -2.93 -1.53 -0.39 -2.96 -7.49 -68.79 -84.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.44 0.47 0.48 0.48 0.53 0.54 -18.11%
Adjusted Per Share Value based on latest NOSH - 43,163
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 26.51 27.04 24.08 21.80 20.78 17.88 16.97 34.59%
EPS -0.88 -0.62 -0.32 -0.08 -0.63 -1.58 -14.69 -84.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0843 0.0928 0.0989 0.1009 0.1024 0.1118 0.1153 -18.82%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 0.35 0.41 0.44 0.58 0.44 0.50 0.75 -
P/RPS 0.28 0.32 0.38 0.56 0.45 0.59 0.94 -55.36%
P/EPS -8.43 -14.01 -28.81 -148.13 -14.87 -6.68 -1.09 290.59%
EY -11.86 -7.14 -3.47 -0.68 -6.73 -14.98 -91.72 -74.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.93 0.94 1.21 0.92 0.94 1.39 -26.24%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 25/01/06 31/10/05 28/07/05 28/04/05 14/01/05 29/10/04 29/07/04 -
Price 0.31 0.33 0.45 0.48 0.91 0.45 0.60 -
P/RPS 0.25 0.26 0.39 0.46 0.93 0.53 0.75 -51.89%
P/EPS -7.47 -11.28 -29.46 -122.59 -30.75 -6.01 -0.87 318.76%
EY -13.39 -8.87 -3.39 -0.82 -3.25 -16.64 -114.65 -76.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.75 0.96 1.00 1.90 0.85 1.11 -20.94%

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