[BRIGHT] YoY TTM 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- 60.02%
YoY- 95.83%
View:
Show?
TTM Result
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 48,139 56,377 54,443 42,665 30,309 41,021 53,807 -1.83%
PBT 1,018 -3,438 -1,930 -1,328 -31,295 -344 7,089 -27.62%
Tax -332 61 133 31 239 4 -591 -9.15%
NP 686 -3,377 -1,797 -1,297 -31,056 -340 6,498 -31.24%
-
NP to SH 686 -3,377 -1,797 -1,297 -31,088 -340 6,498 -31.24%
-
Tax Rate 32.61% - - - - - 8.34% -
Total Cost 47,453 59,754 56,240 43,962 61,365 41,361 47,309 0.05%
-
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 1.43% -5.99% -3.30% -3.04% -102.46% -0.83% 12.08% -
ROE 4.66% -23.78% -10.38% -6.17% -231.47% -0.80% 16.21% -
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 111.09 130.99 125.75 97.36 69.96 97.67 134.21 -3.10%
EPS 1.58 -7.85 -4.15 -2.96 -71.75 -0.81 16.21 -32.14%
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 23.44 27.46 26.51 20.78 14.76 19.98 26.21 -1.84%
EPS 0.33 -1.64 -0.88 -0.63 -15.14 -0.17 3.16 -31.36%
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 0.20 0.24 0.28 0.45 1.76 1.25 0.99 -23.39%
P/EPS 13.90 -3.95 -8.43 -14.87 -1.71 -150.71 8.21 9.16%
EY 7.20 -25.31 -11.86 -6.73 -58.34 -0.66 12.19 -8.39%
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 0.21 0.20 0.25 0.93 1.66 1.19 1.19 -25.09%
P/EPS 14.53 -3.31 -7.47 -30.75 -1.62 -143.29 9.87 6.65%
EY 6.88 -30.18 -13.39 -3.25 -61.86 -0.70 10.13 -6.24%
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