[BRIGHT] YoY TTM Result on 28-Feb-2007 [#2]

Announcement Date
26-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
28-Feb-2007 [#2]
Profit Trend
QoQ- 99.82%
YoY- 99.9%
View:
Show?
TTM Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 46,389 52,556 48,832 56,296 55,617 44,758 32,723 5.98%
PBT 2,438 2,706 1,341 179 -6,247 -162 -31,043 -
Tax -388 -333 -215 -185 428 -7 255 -
NP 2,050 2,373 1,126 -6 -5,819 -169 -30,788 -
-
NP to SH 2,050 2,373 1,126 -6 -5,819 -169 -30,788 -
-
Tax Rate 15.91% 12.31% 16.03% 103.35% - - - -
Total Cost 44,339 50,183 47,706 56,302 61,436 44,927 63,511 -5.81%
-
Net Worth 19,092 17,366 13,844 13,766 12,977 20,718 23,788 -3.59%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Net Worth 19,092 17,366 13,844 13,766 12,977 20,718 23,788 -3.59%
NOSH 43,392 43,416 43,265 43,018 43,257 43,163 43,251 0.05%
Ratio Analysis
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
NP Margin 4.42% 4.52% 2.31% -0.01% -10.46% -0.38% -94.09% -
ROE 10.74% 13.66% 8.13% -0.04% -44.84% -0.82% -129.42% -
Per Share
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 106.90 121.05 112.87 130.86 128.57 103.69 75.66 5.92%
EPS 4.72 5.47 2.60 -0.01 -13.45 -0.39 -71.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.40 0.32 0.32 0.30 0.48 0.55 -3.64%
Adjusted Per Share Value based on latest NOSH - 43,018
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 22.59 25.60 23.78 27.42 27.09 21.80 15.94 5.98%
EPS 1.00 1.16 0.55 0.00 -2.83 -0.08 -14.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.093 0.0846 0.0674 0.067 0.0632 0.1009 0.1159 -3.60%
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 0.36 0.18 0.20 0.26 0.35 0.58 1.06 -
P/RPS 0.34 0.15 0.18 0.20 0.27 0.56 1.40 -21.00%
P/EPS 7.62 3.29 7.68 -1,864.15 -2.60 -148.13 -1.49 -
EY 13.12 30.36 13.01 -0.05 -38.43 -0.68 -67.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.45 0.63 0.81 1.17 1.21 1.93 -13.28%
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 29/04/10 30/04/09 29/04/08 25/04/07 26/04/06 28/04/05 28/04/04 -
Price 0.34 0.19 0.22 0.25 0.34 0.48 0.72 -
P/RPS 0.32 0.16 0.19 0.19 0.26 0.46 0.95 -16.57%
P/EPS 7.20 3.48 8.45 -1,792.45 -2.53 -122.59 -1.01 -
EY 13.89 28.77 11.83 -0.06 -39.56 -0.82 -98.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.48 0.69 0.78 1.13 1.00 1.31 -8.47%

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