[BRIGHT] QoQ TTM Result on 31-Aug-2015 [#4]

Announcement Date
12-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
31-Aug-2015 [#4]
Profit Trend
QoQ- 148.68%
YoY- -47.93%
View:
Show?
TTM Result
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 63,566 56,863 48,022 44,714 36,909 33,608 36,651 44.30%
PBT 1,270 1,637 1,075 3,426 951 1,933 3,445 -48.55%
Tax -2,635 -2,644 -2,655 -2,672 -2,500 -2,529 -2,567 1.75%
NP -1,365 -1,007 -1,580 754 -1,549 -596 878 -
-
NP to SH -1,365 -1,007 -1,580 754 -1,549 -596 878 -
-
Tax Rate 207.48% 161.51% 246.98% 77.99% 262.88% 130.83% 74.51% -
Total Cost 64,931 57,870 49,602 43,960 38,458 34,204 35,773 48.74%
-
Net Worth 119,913 121,556 119,913 120,012 120,340 105,442 106,900 7.95%
Dividend
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 119,913 121,556 119,913 120,012 120,340 105,442 106,900 7.95%
NOSH 164,265 164,265 164,265 164,265 164,265 142,857 142,800 9.77%
Ratio Analysis
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin -2.15% -1.77% -3.29% 1.69% -4.20% -1.77% 2.40% -
ROE -1.14% -0.83% -1.32% 0.63% -1.29% -0.57% 0.82% -
Per Share
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 38.70 34.62 29.23 27.22 22.47 23.53 25.67 31.44%
EPS -0.83 -0.61 -0.96 0.46 -0.94 -0.42 0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.74 0.73 0.7306 0.7326 0.7381 0.7486 -1.66%
Adjusted Per Share Value based on latest NOSH - 164,265
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 30.96 27.69 23.39 21.78 17.98 16.37 17.85 44.30%
EPS -0.66 -0.49 -0.77 0.37 -0.75 -0.29 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.584 0.592 0.584 0.5845 0.5861 0.5135 0.5206 7.95%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 0.30 0.305 0.385 0.365 0.46 0.57 0.455 -
P/RPS 0.78 0.88 1.32 1.34 2.05 2.42 1.77 -42.06%
P/EPS -36.10 -49.75 -40.03 79.52 -48.78 -136.63 74.00 -
EY -2.77 -2.01 -2.50 1.26 -2.05 -0.73 1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.53 0.50 0.63 0.77 0.61 -23.25%
Price Multiplier on Announcement Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 25/07/16 25/04/16 18/01/16 12/10/15 27/07/15 27/04/15 29/01/15 -
Price 0.32 0.325 0.38 0.38 0.495 0.53 0.555 -
P/RPS 0.83 0.94 1.30 1.40 2.20 2.25 2.16 -47.11%
P/EPS -38.51 -53.02 -39.51 82.79 -52.49 -127.04 90.27 -
EY -2.60 -1.89 -2.53 1.21 -1.91 -0.79 1.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.52 0.52 0.68 0.72 0.74 -29.26%

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