[BRIGHT] YoY Annualized Quarter Result on 31-May-2008 [#3]

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Annualized Quarter Result
Revenue	47,712	44,465	48,098	51,490	54,580	51,604	53,089	-1.76%
YoY %	7.30%	-7.55%	-6.59%	-5.66%	5.77%	-2.80%	-	-
Horiz. %	89.87%	83.76%	90.60%	96.99%	102.81%	97.20%	100.00%	-
PBT	3,893	2,274	1,789	1,397	-912	-7,270	-117	-
YoY %	71.20%	27.11%	28.06%	253.18%	87.46%	-6,113.68%	-	-
Horiz. %	-3,327.35%	-1,943.59%	-1,529.06%	-1,194.02%	779.49%	6,213.68%	100.00%	-
Tax	-548	-396	-440	-220	-90	621	73	-
YoY %	-38.38%	10.00%	-100.00%	-144.44%	-114.49%	750.68%	-	-
Horiz. %	-750.68%	-542.47%	-602.74%	-301.37%	-123.29%	850.68%	100.00%	-
NP	3,345	1,878	1,349	1,177	-1,002	-6,649	-44	-
YoY %	78.12%	39.21%	14.61%	217.47%	84.93%	-15,011.36%	-	-
Horiz. %	-7,602.27%	-4,268.18%	-3,065.91%	-2,675.00%	2,277.27%	15,111.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,345	1,878	1,349	1,177	-1,002	-6,649	-44	-
YoY %	78.12%	39.21%	14.61%	217.47%	84.93%	-15,011.36%	-	-
Horiz. %	-7,602.27%	-4,268.18%	-3,065.91%	-2,675.00%	2,277.27%	15,111.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.08%	17.41%	24.59%	15.75%	-	-	-	-
YoY %	-19.13%	-29.20%	56.13%	0.00%	-	-	-	-
Horiz. %	89.40%	110.54%	156.13%	100.00%	-	-	-	-
Total Cost	44,366	42,586	46,749	50,313	55,582	58,253	53,133	-2.95%
YoY %	4.18%	-8.91%	-7.08%	-9.48%	-4.59%	9.64%	-	-
Horiz. %	83.50%	80.15%	87.98%	94.69%	104.61%	109.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	22,494	19,449	17,299	14,716	13,397	12,986	19,387	2.50%
YoY %	15.66%	12.43%	17.55%	9.85%	3.16%	-33.02%	-	-
Horiz. %	116.03%	100.32%	89.23%	75.91%	69.10%	66.98%	100.00%	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Equity
Net Worth	22,494	19,449	17,299	14,716	13,397	12,986	19,387	2.50%
YoY %	15.66%	12.43%	17.55%	9.85%	3.16%	-33.02%	-	-
Horiz. %	116.03%	100.32%	89.23%	75.91%	69.10%	66.98%	100.00%	-
NOSH	43,258	43,220	43,247	43,284	43,218	43,289	41,250	0.79%
YoY %	0.09%	-0.06%	-0.09%	0.15%	-0.16%	4.94%	-	-
Horiz. %	104.87%	104.78%	104.84%	104.93%	104.77%	104.94%	100.00%	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Ratio Analysis
NP Margin	7.01%	4.23%	2.81%	2.29%	-1.84%	-12.89%	-0.08%	-
YoY %	65.72%	50.53%	22.71%	224.46%	85.73%	-16,012.50%	-	-
Horiz. %	-8,762.50%	-5,287.50%	-3,512.50%	-2,862.50%	2,300.00%	16,112.50%	100.00%	-
ROE	14.87%	9.66%	7.80%	8.00%	-7.48%	-51.20%	-0.23%	-
YoY %	53.93%	23.85%	-2.50%	206.95%	85.39%	-22,160.87%	-	-
Horiz. %	-6,465.22%	-4,200.00%	-3,391.30%	-3,478.26%	3,252.17%	22,260.87%	100.00%	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Per Share
RPS	110.29	102.88	111.22	118.96	126.29	119.21	128.70	-2.53%
YoY %	7.20%	-7.50%	-6.51%	-5.80%	5.94%	-7.37%	-	-
Horiz. %	85.70%	79.94%	86.42%	92.43%	98.13%	92.63%	100.00%	-
EPS	7.73	4.35	3.12	2.72	-2.32	-15.36	-0.11	-
YoY %	77.70%	39.42%	14.71%	217.24%	84.90%	-13,863.64%	-	-
Horiz. %	-7,027.27%	-3,954.55%	-2,836.36%	-2,472.73%	2,109.09%	13,963.64%	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	0.52	0.45	0.40	0.34	0.31	0.30	0.47	1.69%
YoY %	15.56%	12.50%	17.65%	9.68%	3.33%	-36.17%	-	-
Horiz. %	110.64%	95.74%	85.11%	72.34%	65.96%	63.83%	100.00%	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Adjusted Per Share Value based on latest NOSH - 43,281
RPS	23.24	21.66	23.42	25.08	26.58	25.13	25.86	-1.76%
YoY %	7.29%	-7.51%	-6.62%	-5.64%	5.77%	-2.82%	-	-
Horiz. %	89.87%	83.76%	90.56%	96.98%	102.78%	97.18%	100.00%	-
EPS	1.63	0.91	0.66	0.57	-0.49	-3.24	-0.02	-
YoY %	79.12%	37.88%	15.79%	216.33%	84.88%	-16,100.00%	-	-
Horiz. %	-8,150.00%	-4,550.00%	-3,300.00%	-2,850.00%	2,450.00%	16,200.00%	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	0.1096	0.0947	0.0843	0.0717	0.0652	0.0632	0.0944	2.51%
YoY %	15.73%	12.34%	17.57%	9.97%	3.16%	-33.05%	-	-
Horiz. %	116.10%	100.32%	89.30%	75.95%	69.07%	66.95%	100.00%	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/11	31/05/10	29/05/09	30/05/08	31/05/07	31/05/06	31/05/05	-
Price	0.44	0.29	0.25	0.14	0.23	0.33	0.44	-
P/RPS	0.40	0.28	0.22	0.12	0.18	0.28	0.34	2.74%
YoY %	42.86%	27.27%	83.33%	-33.33%	-35.71%	-17.65%	-	-
Horiz. %	117.65%	82.35%	64.71%	35.29%	52.94%	82.35%	100.00%	-
P/EPS	5.69	6.67	8.01	5.15	-9.91	-2.15	-412.50	-
YoY %	-14.69%	-16.73%	55.53%	151.97%	-360.93%	99.48%	-	-
Horiz. %	-1.38%	-1.62%	-1.94%	-1.25%	2.40%	0.52%	100.00%	-
EY	17.58	14.99	12.48	19.43	-10.09	-46.55	-0.24	-
YoY %	17.28%	20.11%	-35.77%	292.57%	78.32%	-19,295.83%	-	-
Horiz. %	-7,325.00%	-6,245.83%	-5,200.00%	-8,095.83%	4,204.17%	19,395.83%	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	0.85	0.64	0.63	0.41	0.74	1.10	0.94	-1.66%
YoY %	32.81%	1.59%	53.66%	-44.59%	-32.73%	17.02%	-	-
Horiz. %	90.43%	68.09%	67.02%	43.62%	78.72%	117.02%	100.00%	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Price Multiplier on Announcement Date
Date	27/07/11	28/07/10	30/07/09	29/07/08	31/07/07	31/07/06	28/07/05	-
Price	0.45	0.32	0.20	0.14	0.25	0.30	0.45	-
P/RPS	0.41	0.31	0.18	0.12	0.20	0.25	0.35	2.67%
YoY %	32.26%	72.22%	50.00%	-40.00%	-20.00%	-28.57%	-	-
Horiz. %	117.14%	88.57%	51.43%	34.29%	57.14%	71.43%	100.00%	-
P/EPS	5.82	7.36	6.41	5.15	-10.78	-1.95	-421.88	-
YoY %	-20.92%	14.82%	24.47%	147.77%	-452.82%	99.54%	-	-
Horiz. %	-1.38%	-1.74%	-1.52%	-1.22%	2.56%	0.46%	100.00%	-
EY	17.19	13.58	15.60	19.43	-9.28	-51.20	-0.24	-
YoY %	26.58%	-12.95%	-19.71%	309.38%	81.88%	-21,233.33%	-	-
Horiz. %	-7,162.50%	-5,658.33%	-6,500.00%	-8,095.83%	3,866.67%	21,333.33%	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	0.87	0.71	0.50	0.41	0.81	1.00	0.96	-1.62%
YoY %	22.54%	42.00%	21.95%	-49.38%	-19.00%	4.17%	-	-
Horiz. %	90.62%	73.96%	52.08%	42.71%	84.38%	104.17%	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