[BRIGHT] YoY Quarter Result on 30-Nov-2004 [#1]

Announcement Date
14-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
30-Nov-2004 [#1]
Profit Trend
QoQ- 123.76%
YoY- 108.29%
View:
Show?
Quarter Result
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 11,376 17,424 12,139 13,218 7,271 6,905 8,493 4.98%
PBT 267 -438 -374 133 -1,903 -948 443 -8.08%
Tax -150 98 -7 16 105 66 -6 70.95%
NP 117 -340 -381 149 -1,798 -882 437 -19.71%
-
NP to SH 117 -340 -381 149 -1,798 -882 437 -19.71%
-
Tax Rate 56.18% - - -12.03% - - 1.35% -
Total Cost 11,259 17,764 12,520 13,069 9,069 7,787 8,056 5.73%
-
Net Worth 14,733 14,202 17,318 21,035 13,430 42,751 40,091 -15.36%
Dividend
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 14,733 14,202 17,318 21,035 13,430 42,751 40,091 -15.36%
NOSH 43,333 43,037 43,295 43,823 43,325 42,000 40,091 1.30%
Ratio Analysis
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
NP Margin 1.03% -1.95% -3.14% 1.13% -24.73% -12.77% 5.15% -
ROE 0.79% -2.39% -2.20% 0.71% -13.39% -2.06% 1.09% -
Per Share
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 26.25 40.49 28.04 30.16 16.78 16.44 21.18 3.63%
EPS 0.27 -0.79 -0.88 0.34 -4.15 -2.10 1.09 -20.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.33 0.40 0.48 0.31 1.0179 1.00 -16.44%
Adjusted Per Share Value based on latest NOSH - 43,823
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 5.54 8.49 5.91 6.44 3.54 3.36 4.14 4.97%
EPS 0.06 -0.17 -0.19 0.07 -0.88 -0.43 0.21 -18.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0718 0.0692 0.0843 0.1024 0.0654 0.2082 0.1953 -15.35%
Price Multiplier on Financial Quarter End Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 -
Price 0.22 0.31 0.35 0.44 1.23 1.22 1.33 -
P/RPS 0.84 0.77 1.25 1.46 7.33 7.42 6.28 -28.47%
P/EPS 81.48 -39.24 -39.77 129.41 -29.64 -58.10 122.02 -6.50%
EY 1.23 -2.55 -2.51 0.77 -3.37 -1.72 0.82 6.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.94 0.88 0.92 3.97 1.20 1.33 -11.24%
Price Multiplier on Announcement Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/01/08 31/01/07 25/01/06 14/01/05 30/12/03 19/02/03 26/02/02 -
Price 0.23 0.26 0.31 0.91 1.16 1.16 1.60 -
P/RPS 0.88 0.64 1.11 3.02 6.91 7.06 7.55 -30.09%
P/EPS 85.19 -32.91 -35.23 267.65 -27.95 -55.24 146.79 -8.66%
EY 1.17 -3.04 -2.84 0.37 -3.58 -1.81 0.68 9.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.79 0.78 1.90 3.74 1.14 1.60 -13.28%

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