[MBRIGHT] YoY TTM Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	83,326	30,565	38,750	54,468	71,839	66,594	50,098	8.84%
YoY %	172.62%	-21.12%	-28.86%	-24.18%	7.88%	32.93%	-	-
Horiz. %	166.33%	61.01%	77.35%	108.72%	143.40%	132.93%	100.00%	-
PBT	20,055	14,174	4,650	23,781	-13,572	-34,729	-21,752	-
YoY %	41.49%	204.82%	-80.45%	275.22%	60.92%	-59.66%	-	-
Horiz. %	-92.20%	-65.16%	-21.38%	-109.33%	62.39%	159.66%	100.00%	-
Tax	-2,057	-3,604	-1,836	-24,254	-9,990	-2,043	1,497	-
YoY %	42.92%	-96.30%	92.43%	-142.78%	-388.99%	-236.47%	-	-
Horiz. %	-137.41%	-240.75%	-122.65%	-1,620.17%	-667.33%	-136.47%	100.00%	-
NP	17,998	10,570	2,814	-473	-23,562	-36,772	-20,255	-
YoY %	70.27%	275.62%	694.93%	97.99%	35.92%	-81.55%	-	-
Horiz. %	-88.86%	-52.18%	-13.89%	2.34%	116.33%	181.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,998	10,570	2,814	-1,334	-22,508	-36,713	-20,229	-
YoY %	70.27%	275.62%	310.94%	94.07%	38.69%	-81.49%	-	-
Horiz. %	-88.97%	-52.25%	-13.91%	6.59%	111.27%	181.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.26%	25.43%	39.48%	101.99%	-	-	-	-
YoY %	-59.65%	-35.59%	-61.29%	0.00%	-	-	-	-
Horiz. %	10.06%	24.93%	38.71%	100.00%	-	-	-	-
Total Cost	65,328	19,995	35,936	54,941	95,401	103,366	70,353	-1.22%
YoY %	226.72%	-44.36%	-34.59%	-42.41%	-7.71%	46.92%	-	-
Horiz. %	92.86%	28.42%	51.08%	78.09%	135.60%	146.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	163,668	145,205	136,762	130,221	133,775	155,350	200,956	-3.35%
YoY %	12.72%	6.17%	5.02%	-2.66%	-13.89%	-22.69%	-	-
Horiz. %	81.44%	72.26%	68.06%	64.80%	66.57%	77.31%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	163,668	145,205	136,762	130,221	133,775	155,350	200,956	-3.35%
YoY %	12.72%	6.17%	5.02%	-2.66%	-13.89%	-22.69%	-	-
Horiz. %	81.44%	72.26%	68.06%	64.80%	66.57%	77.31%	100.00%	-
NOSH	224,202	223,392	224,200	220,714	445,919	444,366	446,569	-10.83%
YoY %	0.36%	-0.36%	1.58%	-50.50%	0.35%	-0.49%	-	-
Horiz. %	50.21%	50.02%	50.21%	49.42%	99.85%	99.51%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	21.60%	34.58%	7.26%	-0.87%	-32.80%	-55.22%	-40.43%	-
YoY %	-37.54%	376.31%	934.48%	97.35%	40.60%	-36.58%	-	-
Horiz. %	-53.43%	-85.53%	-17.96%	2.15%	81.13%	136.58%	100.00%	-
ROE	11.00%	7.28%	2.06%	-1.02%	-16.83%	-23.63%	-10.07%	-
YoY %	51.10%	253.40%	301.96%	93.94%	28.78%	-134.66%	-	-
Horiz. %	-109.24%	-72.29%	-20.46%	10.13%	167.13%	234.66%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	37.17	13.68	17.28	24.68	16.11	14.99	11.22	22.07%
YoY %	171.71%	-20.83%	-29.98%	53.20%	7.47%	33.60%	-	-
Horiz. %	331.28%	121.93%	154.01%	219.96%	143.58%	133.60%	100.00%	-
EPS	8.03	4.73	1.26	-0.60	-5.05	-8.26	-4.53	-
YoY %	69.77%	275.40%	310.00%	88.12%	38.86%	-82.34%	-	-
Horiz. %	-177.26%	-104.42%	-27.81%	13.25%	111.48%	182.34%	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	0.73	0.65	0.61	0.59	0.30	0.3496	0.45	8.38%
YoY %	12.31%	6.56%	3.39%	96.67%	-14.19%	-22.31%	-	-
Horiz. %	162.22%	144.44%	135.56%	131.11%	66.67%	77.69%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 220,714
RPS	3.29	1.21	1.53	2.15	2.84	2.63	1.98	8.82%
YoY %	171.90%	-20.92%	-28.84%	-24.30%	7.98%	32.83%	-	-
Horiz. %	166.16%	61.11%	77.27%	108.59%	143.43%	132.83%	100.00%	-
EPS	0.71	0.42	0.11	-0.05	-0.89	-1.45	-0.80	-
YoY %	69.05%	281.82%	320.00%	94.38%	38.62%	-81.25%	-	-
Horiz. %	-88.75%	-52.50%	-13.75%	6.25%	111.25%	181.25%	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	0.0646	0.0573	0.054	0.0514	0.0528	0.0613	0.0794	-3.37%
YoY %	12.74%	6.11%	5.06%	-2.65%	-13.87%	-22.80%	-	-
Horiz. %	81.36%	72.17%	68.01%	64.74%	66.50%	77.20%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	0.25	0.14	0.12	0.16	0.19	0.41	0.31	-
P/RPS	0.67	1.02	0.69	0.65	1.18	2.74	2.76	-21.00%
YoY %	-34.31%	47.83%	6.15%	-44.92%	-56.93%	-0.72%	-	-
Horiz. %	24.28%	36.96%	25.00%	23.55%	42.75%	99.28%	100.00%	-
P/EPS	3.11	2.96	9.56	-26.47	-3.76	-4.96	-6.84	-
YoY %	5.07%	-69.04%	136.12%	-603.99%	24.19%	27.49%	-	-
Horiz. %	-45.47%	-43.27%	-139.77%	386.99%	54.97%	72.51%	100.00%	-
EY	32.11	33.80	10.46	-3.78	-26.57	-20.15	-14.61	-
YoY %	-5.00%	223.14%	376.72%	85.77%	-31.86%	-37.92%	-	-
Horiz. %	-219.78%	-231.35%	-71.59%	25.87%	181.86%	137.92%	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	0.34	0.22	0.20	0.27	0.63	1.17	0.69	-11.11%
YoY %	54.55%	10.00%	-25.93%	-57.14%	-46.15%	69.57%	-	-
Horiz. %	49.28%	31.88%	28.99%	39.13%	91.30%	169.57%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	16/08/12	19/08/11	27/08/10	28/08/09	27/08/08	29/08/07	30/08/06	-
Price	0.28	0.12	0.12	0.13	0.18	0.38	0.30	-
P/RPS	0.75	0.88	0.69	0.53	1.12	2.54	2.67	-19.05%
YoY %	-14.77%	27.54%	30.19%	-52.68%	-55.91%	-4.87%	-	-
Horiz. %	28.09%	32.96%	25.84%	19.85%	41.95%	95.13%	100.00%	-
P/EPS	3.49	2.54	9.56	-21.51	-3.57	-4.60	-6.62	-
YoY %	37.40%	-73.43%	144.44%	-502.52%	22.39%	30.51%	-	-
Horiz. %	-52.72%	-38.37%	-144.41%	324.92%	53.93%	69.49%	100.00%	-
EY	28.67	39.43	10.46	-4.65	-28.04	-21.74	-15.10	-
YoY %	-27.29%	276.96%	324.95%	83.42%	-28.98%	-43.97%	-	-
Horiz. %	-189.87%	-261.13%	-69.27%	30.79%	185.70%	143.97%	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	0.38	0.18	0.20	0.22	0.60	1.09	0.67	-9.01%
YoY %	111.11%	-10.00%	-9.09%	-63.33%	-44.95%	62.69%	-	-
Horiz. %	56.72%	26.87%	29.85%	32.84%	89.55%	162.69%	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