[BRIGHT] YoY TTM Result on 31-May-2003 [#3]

Announcement Date
30-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-May-2003 [#3]
Profit Trend
QoQ- -61.9%
YoY- -204.13%
View:
Show?
TTM Result
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 54,409 49,452 34,847 40,162 37,523 61,995 46,481 2.65%
PBT -6,787 -703 -30,345 -2,958 3,351 4,776 -6,460 0.82%
Tax 509 43 184 194 -666 348 6,460 -34.51%
NP -6,278 -660 -30,161 -2,764 2,685 5,124 0 -
-
NP to SH -6,278 -660 -30,161 -2,796 2,685 5,051 -6,534 -0.66%
-
Tax Rate - - - - 19.87% -7.29% - -
Total Cost 60,687 50,112 65,008 42,926 34,838 56,871 46,481 4.54%
-
Net Worth 12,975 20,310 23,676 40,299 43,459 38,312 29,208 -12.64%
Dividend
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 12,975 20,310 23,676 40,299 43,459 38,312 29,208 -12.64%
NOSH 43,252 43,214 43,846 43,333 40,999 39,908 36,510 2.86%
Ratio Analysis
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin -11.54% -1.33% -86.55% -6.88% 7.16% 8.27% 0.00% -
ROE -48.38% -3.25% -127.39% -6.94% 6.18% 13.18% -22.37% -
Per Share
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 125.80 114.43 79.48 92.68 91.52 155.34 127.31 -0.19%
EPS -14.51 -1.53 -68.79 -6.45 6.55 12.66 -17.90 -3.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.47 0.54 0.93 1.06 0.96 0.80 -15.07%
Adjusted Per Share Value based on latest NOSH - 43,333
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 26.50 24.08 16.97 19.56 18.27 30.19 22.64 2.65%
EPS -3.06 -0.32 -14.69 -1.36 1.31 2.46 -3.18 -0.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0632 0.0989 0.1153 0.1963 0.2117 0.1866 0.1423 -12.64%
Price Multiplier on Financial Quarter End Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 31/05/00 -
Price 0.33 0.44 0.75 1.06 1.73 1.19 3.08 -
P/RPS 0.26 0.38 0.94 1.14 1.89 0.77 2.42 -31.03%
P/EPS -2.27 -28.81 -1.09 -16.43 26.42 9.40 -17.21 -28.64%
EY -43.98 -3.47 -91.72 -6.09 3.79 10.64 -5.81 40.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.94 1.39 1.14 1.63 1.24 3.85 -18.83%
Price Multiplier on Announcement Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 31/07/06 28/07/05 29/07/04 30/07/03 28/08/02 19/07/01 - -
Price 0.30 0.45 0.60 1.31 1.65 1.30 0.00 -
P/RPS 0.24 0.39 0.75 1.41 1.80 0.84 0.00 -
P/EPS -2.07 -29.46 -0.87 -20.30 25.20 10.27 0.00 -
EY -48.38 -3.39 -114.65 -4.93 3.97 9.74 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.96 1.11 1.41 1.56 1.35 0.00 -

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

Post a Comment