[BRIGHT] YoY Annualized Quarter Result on 30-Nov-2011 [#1]

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Annualized Quarter Result
Revenue	44,364	34,360	45,656	54,976	35,756	44,448	51,064	-2.31%
YoY %	29.12%	-24.74%	-16.95%	53.75%	-19.56%	-12.96%	-	-
Horiz. %	86.88%	67.29%	89.41%	107.66%	70.02%	87.04%	100.00%	-
PBT	8,684	11,080	8,552	3,408	2,248	3,164	2,088	26.79%
YoY %	-21.62%	29.56%	150.94%	51.60%	-28.95%	51.53%	-	-
Horiz. %	415.90%	530.65%	409.58%	163.22%	107.66%	151.53%	100.00%	-
Tax	-116	-232	-1,788	-756	-460	-604	-548	-22.79%
YoY %	50.00%	87.02%	-136.51%	-64.35%	23.84%	-10.22%	-	-
Horiz. %	21.17%	42.34%	326.28%	137.96%	83.94%	110.22%	100.00%	-
NP	8,568	10,848	6,764	2,652	1,788	2,560	1,540	33.09%
YoY %	-21.02%	60.38%	155.05%	48.32%	-30.16%	66.23%	-	-
Horiz. %	556.36%	704.42%	439.22%	172.21%	116.10%	166.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,568	10,848	6,764	2,652	1,788	2,560	1,540	33.09%
YoY %	-21.02%	60.38%	155.05%	48.32%	-30.16%	66.23%	-	-
Horiz. %	556.36%	704.42%	439.22%	172.21%	116.10%	166.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.34%	2.09%	20.91%	22.18%	20.46%	19.09%	26.25%	-
YoY %	-35.89%	-90.00%	-5.73%	8.41%	7.18%	-27.28%	-	-
Horiz. %	5.10%	7.96%	79.66%	84.50%	77.94%	72.72%	100.00%	-
Total Cost	35,796	23,512	38,892	52,324	33,968	41,888	49,524	-5.26%
YoY %	52.25%	-39.55%	-25.67%	54.04%	-18.91%	-15.42%	-	-
Horiz. %	72.28%	47.48%	78.53%	105.65%	68.59%	84.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	106,900	49,417	28,543	23,833	20,397	18,594	16,870	36.01%
YoY %	116.32%	73.13%	19.76%	16.85%	9.70%	10.22%	-	-
Horiz. %	633.67%	292.93%	169.19%	141.27%	120.91%	110.22%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Equity
Net Worth	106,900	49,417	28,543	23,833	20,397	18,594	16,870	36.01%
YoY %	116.32%	73.13%	19.76%	16.85%	9.70%	10.22%	-	-
Horiz. %	633.67%	292.93%	169.19%	141.27%	120.91%	110.22%	100.00%	-
NOSH	142,800	43,253	43,248	43,333	43,398	43,243	43,258	22.01%
YoY %	230.15%	0.01%	-0.20%	-0.15%	0.36%	-0.03%	-	-
Horiz. %	330.11%	99.99%	99.98%	100.17%	100.32%	99.97%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Ratio Analysis
NP Margin	19.31%	31.57%	14.82%	4.82%	5.00%	5.76%	3.02%	-
YoY %	-38.83%	113.02%	207.47%	-3.60%	-13.19%	90.73%	-	-
Horiz. %	639.40%	1,045.36%	490.73%	159.60%	165.56%	190.73%	100.00%	-
ROE	8.01%	21.95%	23.70%	11.13%	8.77%	13.77%	9.13%	-
YoY %	-63.51%	-7.38%	112.94%	26.91%	-36.31%	50.82%	-	-
Horiz. %	87.73%	240.42%	259.58%	121.91%	96.06%	150.82%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Per Share
RPS	31.07	79.44	105.57	126.87	82.39	102.79	118.04	-19.93%
YoY %	-60.89%	-24.75%	-16.79%	53.99%	-19.85%	-12.92%	-	-
Horiz. %	26.32%	67.30%	89.44%	107.48%	69.80%	87.08%	100.00%	-
EPS	6.00	25.08	15.64	6.12	4.12	5.92	3.56	9.08%
YoY %	-76.08%	60.36%	155.56%	48.54%	-30.41%	66.29%	-	-
Horiz. %	168.54%	704.49%	439.33%	171.91%	115.73%	166.29%	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	0.7486	1.1425	0.66	0.55	0.47	0.43	0.39	11.47%
YoY %	-34.48%	73.11%	20.00%	17.02%	9.30%	10.26%	-	-
Horiz. %	191.95%	292.95%	169.23%	141.03%	120.51%	110.26%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Adjusted Per Share Value based on latest NOSH - 43,333
RPS	21.61	16.73	22.24	26.77	17.41	21.65	24.87	-2.31%
YoY %	29.17%	-24.78%	-16.92%	53.76%	-19.58%	-12.95%	-	-
Horiz. %	86.89%	67.27%	89.43%	107.64%	70.00%	87.05%	100.00%	-
EPS	4.17	5.28	3.29	1.29	0.87	1.25	0.75	33.08%
YoY %	-21.02%	60.49%	155.04%	48.28%	-30.40%	66.67%	-	-
Horiz. %	556.00%	704.00%	438.67%	172.00%	116.00%	166.67%	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	0.5206	0.2407	0.139	0.1161	0.0993	0.0906	0.0822	36.00%
YoY %	116.29%	73.17%	19.72%	16.92%	9.60%	10.22%	-	-
Horiz. %	633.33%	292.82%	169.10%	141.24%	120.80%	110.22%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	-
Price	0.455	1.36	1.72	0.61	0.30	0.26	0.28	-
P/RPS	1.46	1.71	1.63	0.48	0.36	0.25	0.24	35.09%
YoY %	-14.62%	4.91%	239.58%	33.33%	44.00%	4.17%	-	-
Horiz. %	608.33%	712.50%	679.17%	200.00%	150.00%	104.17%	100.00%	-
P/EPS	7.58	5.42	11.00	9.97	7.28	4.39	7.87	-0.62%
YoY %	39.85%	-50.73%	10.33%	36.95%	65.83%	-44.22%	-	-
Horiz. %	96.32%	68.87%	139.77%	126.68%	92.50%	55.78%	100.00%	-
EY	13.19	18.44	9.09	10.03	13.73	22.77	12.71	0.61%
YoY %	-28.47%	102.86%	-9.37%	-26.95%	-39.70%	79.15%	-	-
Horiz. %	103.78%	145.08%	71.52%	78.91%	108.03%	179.15%	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	0.61	1.19	2.61	1.11	0.64	0.60	0.72	-2.72%
YoY %	-48.74%	-54.41%	135.14%	73.44%	6.67%	-16.67%	-	-
Horiz. %	84.72%	165.28%	362.50%	154.17%	88.89%	83.33%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Price Multiplier on Announcement Date
Date	29/01/15	20/02/14	18/01/13	20/01/12	27/01/11	27/01/10	21/01/09	-
Price	0.555	0.675	1.78	0.73	0.29	0.41	0.20	-
P/RPS	1.79	0.85	1.69	0.58	0.35	0.40	0.17	48.02%
YoY %	110.59%	-49.70%	191.38%	65.71%	-12.50%	135.29%	-	-
Horiz. %	1,052.94%	500.00%	994.12%	341.18%	205.88%	235.29%	100.00%	-
P/EPS	9.25	2.69	11.38	11.93	7.04	6.93	5.62	8.65%
YoY %	243.87%	-76.36%	-4.61%	69.46%	1.59%	23.31%	-	-
Horiz. %	164.59%	47.86%	202.49%	212.28%	125.27%	123.31%	100.00%	-
EY	10.81	37.16	8.79	8.38	14.21	14.44	17.80	-7.97%
YoY %	-70.91%	322.75%	4.89%	-41.03%	-1.59%	-18.88%	-	-
Horiz. %	60.73%	208.76%	49.38%	47.08%	79.83%	81.12%	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	0.74	0.59	2.70	1.33	0.62	0.95	0.51	6.39%
YoY %	25.42%	-78.15%	103.01%	114.52%	-34.74%	86.27%	-	-
Horiz. %	145.10%	115.69%	529.41%	260.78%	121.57%	186.27%	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