[BRIGHT] YoY TTM Result on 31-May-2013 [#3]

Stock
[BRIGHT] BRIGHT PACKAGING INDUSTRY BHD
Announcement Date
17-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- -3.17%
YoY- 122.21%
Quarter Report
Latest QR
Upcoming QR
BRIGHT's Result
BRIGHT's Financial Summary
View:
Show?
TTM Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 63,566 36,909 47,186 44,849 56,306 46,499 45,765 5.62%
PBT 1,270 951 7,510 7,141 3,198 2,776 2,658 -11.57%
Tax -2,635 -2,500 761 -1,608 -708 -523 -431 35.18%
NP -1,365 -1,549 8,271 5,533 2,490 2,253 2,227 -
-
NP to SH -1,365 -1,549 8,271 5,533 2,490 2,253 2,227 -
-
Tax Rate 207.48% 262.88% -10.13% 22.52% 22.14% 18.84% 16.22% -
Total Cost 64,931 38,458 38,915 39,316 53,816 44,246 43,538 6.88%
-
Net Worth 119,913 120,340 99,149 43,372 25,124 22,465 19,592 35.21%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 119,913 120,340 99,149 43,372 25,124 22,465 19,592 35.21%
NOSH 164,265 164,265 130,322 43,372 43,317 43,202 43,538 24.74%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin -2.15% -4.20% 17.53% 12.34% 4.42% 4.85% 4.87% -
ROE -1.14% -1.29% 8.34% 12.76% 9.91% 10.03% 11.37% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 38.70 22.47 36.21 103.40 129.98 107.63 105.11 -15.32%
EPS -0.83 -0.94 6.35 12.76 5.75 5.22 5.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.7326 0.7608 1.00 0.58 0.52 0.45 8.38%
Adjusted Per Share Value based on latest NOSH - 43,372
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 30.96 17.98 22.98 21.84 27.42 22.65 22.29 5.62%
EPS -0.66 -0.75 4.03 2.69 1.21 1.10 1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.584 0.5861 0.4829 0.2112 0.1224 0.1094 0.0954 35.21%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.30 0.46 0.665 1.48 0.70 0.44 0.29 -
P/RPS 0.78 2.05 1.84 1.43 0.54 0.41 0.28 18.60%
P/EPS -36.10 -48.78 10.48 11.60 12.18 8.44 5.67 -
EY -2.77 -2.05 9.54 8.62 8.21 11.85 17.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.63 0.87 1.48 1.21 0.85 0.64 -7.14%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 25/07/16 27/07/15 21/07/14 17/07/13 23/07/12 27/07/11 28/07/10 -
Price 0.32 0.495 0.66 1.19 0.98 0.45 0.32 -
P/RPS 0.83 2.20 1.82 1.15 0.75 0.42 0.30 18.46%
P/EPS -38.51 -52.49 10.40 9.33 17.05 8.63 6.26 -
EY -2.60 -1.91 9.62 10.72 5.87 11.59 15.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.68 0.87 1.19 1.69 0.87 0.71 -7.65%

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