[BRIGHT] YoY Cumulative 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
Cumulative Result
Revenue	13,744	8,939	11,112	12,766	11,376	17,424	12,139	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	852	562	791	522	267	-438	-374	-
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	-189	-115	-151	-137	-150	98	-7	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	663	447	640	385	117	-340	-381	-
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	663	447	640	385	117	-340	-381	-
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	13,081	8,492	10,472	12,381	11,259	17,764	12,520	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	2.78%	2.19%	3.44%	2.28%	0.79%	-2.39%	-2.20%	-
YoY %	26.94%	-36.34%	50.88%	188.61%	133.05%	-8.64%	-	-
Horiz. %	-126.36%	-99.55%	-156.36%	-103.64%	-35.91%	108.64%	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	31.72	20.60	25.70	29.51	26.25	40.49	28.04	2.07%
YoY %	53.98%	-19.84%	-12.91%	12.42%	-35.17%	44.40%	-	-
Horiz. %	113.12%	73.47%	91.65%	105.24%	93.62%	144.40%	100.00%	-
EPS	1.53	1.03	1.48	0.89	0.27	-0.79	-0.88	-
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	6.69	4.35	5.41	6.22	5.54	8.49	5.91	2.08%
YoY %	53.79%	-19.59%	-13.02%	12.27%	-34.75%	43.65%	-	-
Horiz. %	113.20%	73.60%	91.54%	105.25%	93.74%	143.65%	100.00%	-
EPS	0.32	0.22	0.31	0.19	0.06	-0.17	-0.19	-
YoY %	45.45%	-29.03%	63.16%	216.67%	135.29%	10.53%	-	-
Horiz. %	-168.42%	-115.79%	-163.16%	-100.00%	-31.58%	89.47%	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	1.92	1.46	1.01	0.95	0.84	0.77	1.25	7.41%
YoY %	31.51%	44.55%	6.32%	13.10%	9.09%	-38.40%	-	-
Horiz. %	153.60%	116.80%	80.80%	76.00%	67.20%	61.60%	100.00%	-
P/EPS	39.87	29.13	17.57	31.46	81.48	-39.24	-39.77	-
YoY %	36.87%	65.79%	-44.15%	-61.39%	307.65%	1.33%	-	-
Horiz. %	-100.25%	-73.25%	-44.18%	-79.10%	-204.88%	98.67%	100.00%	-
EY	2.51	3.43	5.69	3.18	1.23	-2.55	-2.51	-
YoY %	-26.82%	-39.72%	78.93%	158.54%	148.24%	-1.59%	-	-
Horiz. %	-100.00%	-136.65%	-226.69%	-126.69%	-49.00%	101.59%	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	2.30	1.41	1.60	0.68	0.88	0.64	1.11	12.90%
YoY %	63.12%	-11.88%	135.29%	-22.73%	37.50%	-42.34%	-	-
Horiz. %	207.21%	127.03%	144.14%	61.26%	79.28%	57.66%	100.00%	-
P/EPS	47.71	28.16	27.70	22.47	85.19	-32.91	-35.23	-
YoY %	69.42%	1.66%	23.28%	-73.62%	358.86%	6.59%	-	-
Horiz. %	-135.42%	-79.93%	-78.63%	-63.78%	-241.81%	93.41%	100.00%	-
EY	2.10	3.55	3.61	4.45	1.17	-3.04	-2.84	-
YoY %	-40.85%	-1.66%	-18.88%	280.34%	138.49%	-7.04%	-	-
Horiz. %	-73.94%	-125.00%	-127.11%	-156.69%	-41.20%	107.04%	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