[BRIGHT] YoY Cumulative Quarter Result on 30-Nov-2006 [#1]

Announcement Date
31-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
30-Nov-2006 [#1]
Profit Trend
QoQ- 91.1%
YoY- 10.76%
View:
Show?
Cumulative Result
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 11,112 12,766 11,376 17,424 12,139 13,218 7,271 7.31%
PBT 791 522 267 -438 -374 133 -1,903 -
Tax -151 -137 -150 98 -7 16 105 -
NP 640 385 117 -340 -381 149 -1,798 -
-
NP to SH 640 385 117 -340 -381 149 -1,798 -
-
Tax Rate 19.09% 26.25% 56.18% - - -12.03% - -
Total Cost 10,472 12,381 11,259 17,764 12,520 13,069 9,069 2.42%
-
Net Worth 18,594 16,870 14,733 14,202 17,318 21,035 13,430 5.56%
Dividend
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 18,594 16,870 14,733 14,202 17,318 21,035 13,430 5.56%
NOSH 43,243 43,258 43,333 43,037 43,295 43,823 43,325 -0.03%
Ratio Analysis
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin 5.76% 3.02% 1.03% -1.95% -3.14% 1.13% -24.73% -
ROE 3.44% 2.28% 0.79% -2.39% -2.20% 0.71% -13.39% -
Per Share
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 25.70 29.51 26.25 40.49 28.04 30.16 16.78 7.35%
EPS 1.48 0.89 0.27 -0.79 -0.88 0.34 -4.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.39 0.34 0.33 0.40 0.48 0.31 5.59%
Adjusted Per Share Value based on latest NOSH - 43,037
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 5.41 6.22 5.54 8.49 5.91 6.44 3.54 7.31%
EPS 0.31 0.19 0.06 -0.17 -0.19 0.07 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0906 0.0822 0.0718 0.0692 0.0843 0.1024 0.0654 5.57%
Price Multiplier on Financial Quarter End Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 -
Price 0.26 0.28 0.22 0.31 0.35 0.44 1.23 -
P/RPS 1.01 0.95 0.84 0.77 1.25 1.46 7.33 -28.11%
P/EPS 17.57 31.46 81.48 -39.24 -39.77 129.41 -29.64 -
EY 5.69 3.18 1.23 -2.55 -2.51 0.77 -3.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.72 0.65 0.94 0.88 0.92 3.97 -26.99%
Price Multiplier on Announcement Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 27/01/10 21/01/09 30/01/08 31/01/07 25/01/06 14/01/05 30/12/03 -
Price 0.41 0.20 0.23 0.26 0.31 0.91 1.16 -
P/RPS 1.60 0.68 0.88 0.64 1.11 3.02 6.91 -21.62%
P/EPS 27.70 22.47 85.19 -32.91 -35.23 267.65 -27.95 -
EY 3.61 4.45 1.17 -3.04 -2.84 0.37 -3.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.51 0.68 0.79 0.78 1.90 3.74 -20.40%

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