[BRIGHT] YoY Cumulative Quarter Result on 30-Nov-2005 [#1]

Announcement Date
25-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
30-Nov-2005 [#1]
Profit Trend
QoQ- 85.1%
YoY- -355.7%
View:
Show?
Cumulative Result
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Revenue 12,766 11,376 17,424 12,139 13,218 7,271 6,905 10.77%
PBT 522 267 -438 -374 133 -1,903 -948 -
Tax -137 -150 98 -7 16 105 66 -
NP 385 117 -340 -381 149 -1,798 -882 -
-
NP to SH 385 117 -340 -381 149 -1,798 -882 -
-
Tax Rate 26.25% 56.18% - - -12.03% - - -
Total Cost 12,381 11,259 17,764 12,520 13,069 9,069 7,787 8.02%
-
Net Worth 16,870 14,733 14,202 17,318 21,035 13,430 42,751 -14.34%
Dividend
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Net Worth 16,870 14,733 14,202 17,318 21,035 13,430 42,751 -14.34%
NOSH 43,258 43,333 43,037 43,295 43,823 43,325 42,000 0.49%
Ratio Analysis
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
NP Margin 3.02% 1.03% -1.95% -3.14% 1.13% -24.73% -12.77% -
ROE 2.28% 0.79% -2.39% -2.20% 0.71% -13.39% -2.06% -
Per Share
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 29.51 26.25 40.49 28.04 30.16 16.78 16.44 10.23%
EPS 0.89 0.27 -0.79 -0.88 0.34 -4.15 -2.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.34 0.33 0.40 0.48 0.31 1.0179 -14.76%
Adjusted Per Share Value based on latest NOSH - 43,295
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 6.22 5.54 8.49 5.91 6.44 3.54 3.36 10.79%
EPS 0.19 0.06 -0.17 -0.19 0.07 -0.88 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0822 0.0718 0.0692 0.0843 0.1024 0.0654 0.2082 -14.33%
Price Multiplier on Financial Quarter End Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 -
Price 0.28 0.22 0.31 0.35 0.44 1.23 1.22 -
P/RPS 0.95 0.84 0.77 1.25 1.46 7.33 7.42 -28.98%
P/EPS 31.46 81.48 -39.24 -39.77 129.41 -29.64 -58.10 -
EY 3.18 1.23 -2.55 -2.51 0.77 -3.37 -1.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.65 0.94 0.88 0.92 3.97 1.20 -8.15%
Price Multiplier on Announcement Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 21/01/09 30/01/08 31/01/07 25/01/06 14/01/05 30/12/03 19/02/03 -
Price 0.20 0.23 0.26 0.31 0.91 1.16 1.16 -
P/RPS 0.68 0.88 0.64 1.11 3.02 6.91 7.06 -32.27%
P/EPS 22.47 85.19 -32.91 -35.23 267.65 -27.95 -55.24 -
EY 4.45 1.17 -3.04 -2.84 0.37 -3.58 -1.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.68 0.79 0.78 1.90 3.74 1.14 -12.53%

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