[BRIGHT] QoQ TTM Result on 30-Nov-2001 [#1]

Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
30-Nov-2001 [#1]
Profit Trend
QoQ- -2.46%
YoY- 420.41%
View:
Show?
TTM Result
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Revenue 42,555 37,523 45,924 53,807 59,035 61,995 56,840 -17.50%
PBT 1,047 3,351 6,013 7,089 7,206 4,776 1,070 -1.43%
Tax -68 -666 -591 -591 -544 348 989 -
NP 979 2,685 5,422 6,498 6,662 5,124 2,059 -38.99%
-
NP to SH 979 2,685 5,422 6,498 6,662 5,051 1,128 -8.98%
-
Tax Rate 6.49% 19.87% 9.83% 8.34% 7.55% -7.29% -92.43% -
Total Cost 41,576 34,838 40,502 47,309 52,373 56,871 54,781 -16.75%
-
Net Worth 45,661 43,459 40,189 40,091 39,548 38,312 35,151 18.99%
Dividend
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Net Worth 45,661 43,459 40,189 40,091 39,548 38,312 35,151 18.99%
NOSH 43,076 40,999 39,791 40,091 39,948 39,908 39,945 5.14%
Ratio Analysis
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
NP Margin 2.30% 7.16% 11.81% 12.08% 11.28% 8.27% 3.62% -
ROE 2.14% 6.18% 13.49% 16.21% 16.85% 13.18% 3.21% -
Per Share
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 98.79 91.52 115.41 134.21 147.78 155.34 142.29 -21.54%
EPS 2.27 6.55 13.63 16.21 16.68 12.66 2.82 -13.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.06 1.01 1.00 0.99 0.96 0.88 13.17%
Adjusted Per Share Value based on latest NOSH - 40,091
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 20.73 18.27 22.37 26.21 28.75 30.19 27.68 -17.48%
EPS 0.48 1.31 2.64 3.16 3.24 2.46 0.55 -8.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2224 0.2117 0.1957 0.1953 0.1926 0.1866 0.1712 19.00%
Price Multiplier on Financial Quarter End Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 -
Price 1.54 1.73 1.59 1.33 1.60 1.19 1.07 -
P/RPS 1.56 1.89 1.38 0.99 1.08 0.77 0.75 62.72%
P/EPS 67.76 26.42 11.67 8.21 9.59 9.40 37.89 47.17%
EY 1.48 3.79 8.57 12.19 10.42 10.64 2.64 -31.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.63 1.57 1.33 1.62 1.24 1.22 12.16%
Price Multiplier on Announcement Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 23/10/02 28/08/02 30/05/02 26/02/02 07/11/01 19/07/01 18/04/01 -
Price 1.30 1.65 1.77 1.60 1.08 1.30 0.95 -
P/RPS 1.32 1.80 1.53 1.19 0.73 0.84 0.67 56.96%
P/EPS 57.20 25.20 12.99 9.87 6.48 10.27 33.64 42.32%
EY 1.75 3.97 7.70 10.13 15.44 9.74 2.97 -29.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.56 1.75 1.60 1.09 1.35 1.08 9.03%

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