[MBRIGHT] YoY TTM Result on 31-Mar-2009 [#1]

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	78,951	31,083	43,337	66,545	72,869	49,790	62,711	3.90%
YoY %	154.00%	-28.28%	-34.88%	-8.68%	46.35%	-20.60%	-	-
Horiz. %	125.90%	49.57%	69.11%	106.11%	116.20%	79.40%	100.00%	-
PBT	19,710	11,189	5,321	18,018	-10,373	-39,790	-11,044	-
YoY %	76.16%	110.28%	-70.47%	273.70%	73.93%	-260.29%	-	-
Horiz. %	-178.47%	-101.31%	-48.18%	-163.15%	93.92%	360.29%	100.00%	-
Tax	-2,008	-2,991	-2,004	-26,657	-7,567	47	-662	20.29%
YoY %	32.87%	-49.25%	92.48%	-252.28%	-16,200.00%	107.10%	-	-
Horiz. %	303.32%	451.81%	302.72%	4,026.74%	1,143.05%	-7.10%	100.00%	-
NP	17,702	8,198	3,317	-8,639	-17,940	-39,743	-11,706	-
YoY %	115.93%	147.15%	138.40%	51.85%	54.86%	-239.51%	-	-
Horiz. %	-151.22%	-70.03%	-28.34%	73.80%	153.25%	339.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,702	8,198	3,317	-8,475	-17,904	-39,676	-11,695	-
YoY %	115.93%	147.15%	139.14%	52.66%	54.87%	-239.26%	-	-
Horiz. %	-151.36%	-70.10%	-28.36%	72.47%	153.09%	339.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.19%	26.73%	37.66%	147.95%	-	-	-	-
YoY %	-61.88%	-29.02%	-74.55%	0.00%	-	-	-	-
Horiz. %	6.89%	18.07%	25.45%	100.00%	-	-	-	-
Total Cost	61,249	22,885	40,020	75,184	90,809	89,533	74,417	-3.19%
YoY %	167.64%	-42.82%	-46.77%	-17.21%	1.43%	20.31%	-	-
Horiz. %	82.31%	30.75%	53.78%	101.03%	122.03%	120.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	240,900	144,720	136,640	133,752	142,905	160,520	204,947	2.72%
YoY %	66.46%	5.91%	2.16%	-6.40%	-10.97%	-21.68%	-	-
Horiz. %	117.54%	70.61%	66.67%	65.26%	69.73%	78.32%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	240,900	144,720	136,640	133,752	142,905	160,520	204,947	2.72%
YoY %	66.46%	5.91%	2.16%	-6.40%	-10.97%	-21.68%	-	-
Horiz. %	117.54%	70.61%	66.67%	65.26%	69.73%	78.32%	100.00%	-
NOSH	330,000	222,647	223,999	222,920	446,581	445,888	445,538	-4.87%
YoY %	48.22%	-0.60%	0.48%	-50.08%	0.16%	0.08%	-	-
Horiz. %	74.07%	49.97%	50.28%	50.03%	100.23%	100.08%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	22.42%	26.37%	7.65%	-12.98%	-24.62%	-79.82%	-18.67%	-
YoY %	-14.98%	244.71%	158.94%	47.28%	69.16%	-327.53%	-	-
Horiz. %	-120.09%	-141.24%	-40.97%	69.52%	131.87%	427.53%	100.00%	-
ROE	7.35%	5.66%	2.43%	-6.34%	-12.53%	-24.72%	-5.71%	-
YoY %	29.86%	132.92%	138.33%	49.40%	49.31%	-332.92%	-	-
Horiz. %	-128.72%	-99.12%	-42.56%	111.03%	219.44%	432.92%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	23.92	13.96	19.35	29.85	16.32	11.17	14.08	9.22%
YoY %	71.35%	-27.86%	-35.18%	82.90%	46.11%	-20.67%	-	-
Horiz. %	169.89%	99.15%	137.43%	212.00%	115.91%	79.33%	100.00%	-
EPS	5.36	3.68	1.48	-3.80	-4.01	-8.90	-2.62	-
YoY %	45.65%	148.65%	138.95%	5.24%	54.94%	-239.69%	-	-
Horiz. %	-204.58%	-140.46%	-56.49%	145.04%	153.05%	339.69%	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	0.60	0.32	0.36	0.46	7.99%
YoY %	12.31%	6.56%	1.67%	87.50%	-11.11%	-21.74%	-	-
Horiz. %	158.70%	141.30%	132.61%	130.43%	69.57%	78.26%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 222,920
RPS	3.12	1.23	1.71	2.63	2.88	1.97	2.48	3.89%
YoY %	153.66%	-28.07%	-34.98%	-8.68%	46.19%	-20.56%	-	-
Horiz. %	125.81%	49.60%	68.95%	106.05%	116.13%	79.44%	100.00%	-
EPS	0.70	0.32	0.13	-0.33	-0.71	-1.57	-0.46	-
YoY %	118.75%	146.15%	139.39%	53.52%	54.78%	-241.30%	-	-
Horiz. %	-152.17%	-69.57%	-28.26%	71.74%	154.35%	341.30%	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	0.0951	0.0571	0.054	0.0528	0.0564	0.0634	0.0809	2.72%
YoY %	66.55%	5.74%	2.27%	-6.38%	-11.04%	-21.63%	-	-
Horiz. %	117.55%	70.58%	66.75%	65.27%	69.72%	78.37%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	0.26	0.17	0.14	0.10	0.24	0.52	0.34	-
P/RPS	1.09	1.22	0.72	0.33	1.47	4.66	2.42	-12.43%
YoY %	-10.66%	69.44%	118.18%	-77.55%	-68.45%	92.56%	-	-
Horiz. %	45.04%	50.41%	29.75%	13.64%	60.74%	192.56%	100.00%	-
P/EPS	4.85	4.62	9.45	-2.63	-5.99	-5.84	-12.95	-
YoY %	4.98%	-51.11%	459.32%	56.09%	-2.57%	54.90%	-	-
Horiz. %	-37.45%	-35.68%	-72.97%	20.31%	46.25%	45.10%	100.00%	-
EY	20.63	21.66	10.58	-38.02	-16.70	-17.11	-7.72	-
YoY %	-4.76%	104.73%	127.83%	-127.66%	2.40%	-121.63%	-	-
Horiz. %	-267.23%	-280.57%	-137.05%	492.49%	216.32%	221.63%	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	0.36	0.26	0.23	0.17	0.75	1.44	0.74	-11.30%
YoY %	38.46%	13.04%	35.29%	-77.33%	-47.92%	94.59%	-	-
Horiz. %	48.65%	35.14%	31.08%	22.97%	101.35%	194.59%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	14/05/12	19/05/11	19/05/10	28/05/09	27/05/08	29/05/07	31/05/06	-
Price	0.25	0.15	0.12	0.17	0.22	0.35	0.32	-
P/RPS	1.04	1.07	0.62	0.57	1.35	3.13	2.27	-12.18%
YoY %	-2.80%	72.58%	8.77%	-57.78%	-56.87%	37.89%	-	-
Horiz. %	45.81%	47.14%	27.31%	25.11%	59.47%	137.89%	100.00%	-
P/EPS	4.66	4.07	8.10	-4.47	-5.49	-3.93	-12.19	-
YoY %	14.50%	-49.75%	281.21%	18.58%	-39.69%	67.76%	-	-
Horiz. %	-38.23%	-33.39%	-66.45%	36.67%	45.04%	32.24%	100.00%	-
EY	21.46	24.55	12.34	-22.36	-18.22	-25.42	-8.20	-
YoY %	-12.59%	98.95%	155.19%	-22.72%	28.32%	-210.00%	-	-
Horiz. %	-261.71%	-299.39%	-150.49%	272.68%	222.20%	310.00%	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	0.23	0.20	0.28	0.69	0.97	0.70	-11.32%
YoY %	47.83%	15.00%	-28.57%	-59.42%	-28.87%	38.57%	-	-
Horiz. %	48.57%	32.86%	28.57%	40.00%	98.57%	138.57%	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