[BRIGHT] YoY Annualized Quarter Result on 30-Nov-2008 [#1]

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Annualized Quarter Result
Revenue	54,976	35,756	44,448	51,064	45,504	69,696	48,556	2.09%
YoY %	53.75%	-19.56%	-12.96%	12.22%	-34.71%	43.54%	-	-
Horiz. %	113.22%	73.64%	91.54%	105.17%	93.71%	143.54%	100.00%	-
PBT	3,408	2,248	3,164	2,088	1,068	-1,752	-1,496	-
YoY %	51.60%	-28.95%	51.53%	95.51%	160.96%	-17.11%	-	-
Horiz. %	-227.81%	-150.27%	-211.50%	-139.57%	-71.39%	117.11%	100.00%	-
Tax	-756	-460	-604	-548	-600	392	-28	73.16%
YoY %	-64.35%	23.84%	-10.22%	8.67%	-253.06%	1,500.00%	-	-
Horiz. %	2,700.00%	1,642.86%	2,157.14%	1,957.14%	2,142.86%	-1,400.00%	100.00%	-
NP	2,652	1,788	2,560	1,540	468	-1,360	-1,524	-
YoY %	48.32%	-30.16%	66.23%	229.06%	134.41%	10.76%	-	-
Horiz. %	-174.02%	-117.32%	-167.98%	-101.05%	-30.71%	89.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,652	1,788	2,560	1,540	468	-1,360	-1,524	-
YoY %	48.32%	-30.16%	66.23%	229.06%	134.41%	10.76%	-	-
Horiz. %	-174.02%	-117.32%	-167.98%	-101.05%	-30.71%	89.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.18%	20.46%	19.09%	26.25%	56.18%	-	-	-
YoY %	8.41%	7.18%	-27.28%	-53.28%	0.00%	-	-	-
Horiz. %	39.48%	36.42%	33.98%	46.72%	100.00%	-	-	-
Total Cost	52,324	33,968	41,888	49,524	45,036	71,056	50,080	0.73%
YoY %	54.04%	-18.91%	-15.42%	9.97%	-36.62%	41.88%	-	-
Horiz. %	104.48%	67.83%	83.64%	98.89%	89.93%	141.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	23,833	20,397	18,594	16,870	14,733	14,202	17,318	5.46%
YoY %	16.85%	9.70%	10.22%	14.50%	3.74%	-17.99%	-	-
Horiz. %	137.62%	117.78%	107.37%	97.41%	85.07%	82.01%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Equity
Net Worth	23,833	20,397	18,594	16,870	14,733	14,202	17,318	5.46%
YoY %	16.85%	9.70%	10.22%	14.50%	3.74%	-17.99%	-	-
Horiz. %	137.62%	117.78%	107.37%	97.41%	85.07%	82.01%	100.00%	-
NOSH	43,333	43,398	43,243	43,258	43,333	43,037	43,295	0.01%
YoY %	-0.15%	0.36%	-0.03%	-0.17%	0.69%	-0.60%	-	-
Horiz. %	100.09%	100.24%	99.88%	99.91%	100.09%	99.40%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Ratio Analysis
NP Margin	4.82%	5.00%	5.76%	3.02%	1.03%	-1.95%	-3.14%	-
YoY %	-3.60%	-13.19%	90.73%	193.20%	152.82%	37.90%	-	-
Horiz. %	-153.50%	-159.24%	-183.44%	-96.18%	-32.80%	62.10%	100.00%	-
ROE	11.13%	8.77%	13.77%	9.13%	3.18%	-9.58%	-8.80%	-
YoY %	26.91%	-36.31%	50.82%	187.11%	133.19%	-8.86%	-	-
Horiz. %	-126.48%	-99.66%	-156.48%	-103.75%	-36.14%	108.86%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Per Share
RPS	126.87	82.39	102.79	118.04	105.01	161.94	112.15	2.07%
YoY %	53.99%	-19.85%	-12.92%	12.41%	-35.15%	44.40%	-	-
Horiz. %	113.13%	73.46%	91.65%	105.25%	93.63%	144.40%	100.00%	-
EPS	6.12	4.12	5.92	3.56	1.08	-3.16	-3.52	-
YoY %	48.54%	-30.41%	66.29%	229.63%	134.18%	10.23%	-	-
Horiz. %	-173.86%	-117.05%	-168.18%	-101.14%	-30.68%	89.77%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.55	0.47	0.43	0.39	0.34	0.33	0.40	5.44%
YoY %	17.02%	9.30%	10.26%	14.71%	3.03%	-17.50%	-	-
Horiz. %	137.50%	117.50%	107.50%	97.50%	85.00%	82.50%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Adjusted Per Share Value based on latest NOSH - 43,258
RPS	26.77	17.41	21.65	24.87	22.16	33.94	23.65	2.08%
YoY %	53.76%	-19.58%	-12.95%	12.23%	-34.71%	43.51%	-	-
Horiz. %	113.19%	73.62%	91.54%	105.16%	93.70%	143.51%	100.00%	-
EPS	1.29	0.87	1.25	0.75	0.23	-0.66	-0.74	-
YoY %	48.28%	-30.40%	66.67%	226.09%	134.85%	10.81%	-	-
Horiz. %	-174.32%	-117.57%	-168.92%	-101.35%	-31.08%	89.19%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1161	0.0993	0.0906	0.0822	0.0718	0.0692	0.0843	5.47%
YoY %	16.92%	9.60%	10.22%	14.48%	3.76%	-17.91%	-	-
Horiz. %	137.72%	117.79%	107.47%	97.51%	85.17%	82.09%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	30/11/06	30/11/05	-
Price	0.61	0.30	0.26	0.28	0.22	0.31	0.35	-
P/RPS	0.48	0.36	0.25	0.24	0.21	0.19	0.31	7.55%
YoY %	33.33%	44.00%	4.17%	14.29%	10.53%	-38.71%	-	-
Horiz. %	154.84%	116.13%	80.65%	77.42%	67.74%	61.29%	100.00%	-
P/EPS	9.97	7.28	4.39	7.87	20.37	-9.81	-9.94	-
YoY %	36.95%	65.83%	-44.22%	-61.36%	307.65%	1.31%	-	-
Horiz. %	-100.30%	-73.24%	-44.16%	-79.18%	-204.93%	98.69%	100.00%	-
EY	10.03	13.73	22.77	12.71	4.91	-10.19	-10.06	-
YoY %	-26.95%	-39.70%	79.15%	158.86%	148.18%	-1.29%	-	-
Horiz. %	-99.70%	-136.48%	-226.34%	-126.34%	-48.81%	101.29%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.11	0.64	0.60	0.72	0.65	0.94	0.88	3.94%
YoY %	73.44%	6.67%	-16.67%	10.77%	-30.85%	6.82%	-	-
Horiz. %	126.14%	72.73%	68.18%	81.82%	73.86%	106.82%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Price Multiplier on Announcement Date
Date	20/01/12	27/01/11	27/01/10	21/01/09	30/01/08	31/01/07	25/01/06	-
Price	0.73	0.29	0.41	0.20	0.23	0.26	0.31	-
P/RPS	0.58	0.35	0.40	0.17	0.22	0.16	0.28	12.89%
YoY %	65.71%	-12.50%	135.29%	-22.73%	37.50%	-42.86%	-	-
Horiz. %	207.14%	125.00%	142.86%	60.71%	78.57%	57.14%	100.00%	-
P/EPS	11.93	7.04	6.93	5.62	21.30	-8.23	-8.81	-
YoY %	69.46%	1.59%	23.31%	-73.62%	358.81%	6.58%	-	-
Horiz. %	-135.41%	-79.91%	-78.66%	-63.79%	-241.77%	93.42%	100.00%	-
EY	8.38	14.21	14.44	17.80	4.70	-12.15	-11.35	-
YoY %	-41.03%	-1.59%	-18.88%	278.72%	138.68%	-7.05%	-	-
Horiz. %	-73.83%	-125.20%	-127.22%	-156.83%	-41.41%	107.05%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.33	0.62	0.95	0.51	0.68	0.79	0.78	9.29%
YoY %	114.52%	-34.74%	86.27%	-25.00%	-13.92%	1.28%	-	-
Horiz. %	170.51%	79.49%	121.79%	65.38%	87.18%	101.28%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos