Highlights

[BTECH] QoQ Cumulative Quarter Result on 2004-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-Feb-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2004
Quarter 31-Dec-2004  [#4]
Profit Trend QoQ -     15.77%    YoY -     -22.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 14,550 9,270 3,995 12,640 9,013 5,479 2,816 198.57%
  QoQ % 56.96% 132.04% -68.39% 40.24% 64.50% 94.57% -
  Horiz. % 516.69% 329.19% 141.87% 448.86% 320.06% 194.57% 100.00%
PBT 1,134 781 261 2,951 2,394 1,380 907 16.04%
  QoQ % 45.20% 199.23% -91.16% 23.27% 73.48% 52.15% -
  Horiz. % 125.03% 86.11% 28.78% 325.36% 263.95% 152.15% 100.00%
Tax -428 -272 -141 -734 -479 -324 -193 69.97%
  QoQ % -57.35% -92.91% 80.79% -53.24% -47.84% -67.88% -
  Horiz. % 221.76% 140.93% 73.06% 380.31% 248.19% 167.88% 100.00%
NP 706 509 120 2,217 1,915 1,056 714 -0.75%
  QoQ % 38.70% 324.17% -94.59% 15.77% 81.34% 47.90% -
  Horiz. % 98.88% 71.29% 16.81% 310.50% 268.21% 147.90% 100.00%
NP to SH 772 558 142 2,217 1,915 1,056 714 5.34%
  QoQ % 38.35% 292.96% -93.59% 15.77% 81.34% 47.90% -
  Horiz. % 108.12% 78.15% 19.89% 310.50% 268.21% 147.90% 100.00%
Tax Rate 37.74 % 34.83 % 54.02 % 24.87 % 20.01 % 23.48 % 21.28 % 46.47%
  QoQ % 8.35% -35.52% 117.21% 24.29% -14.78% 10.34% -
  Horiz. % 177.35% 163.67% 253.85% 116.87% 94.03% 110.34% 100.00%
Total Cost 13,844 8,761 3,875 10,423 7,098 4,423 2,102 250.96%
  QoQ % 58.02% 126.09% -62.82% 46.84% 60.48% 110.42% -
  Horiz. % 658.61% 416.79% 184.35% 495.86% 337.68% 210.42% 100.00%
Net Worth 22,705 24,129 26,822 28,551 28,425 28,662 28,262 -13.57%
  QoQ % -5.90% -10.04% -6.06% 0.44% -0.83% 1.42% -
  Horiz. % 80.34% 85.38% 94.90% 101.02% 100.58% 101.42% 100.00%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 1,667 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 75.24 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 22,705 24,129 26,822 28,551 28,425 28,662 28,262 -13.57%
  QoQ % -5.90% -10.04% -6.06% 0.44% -0.83% 1.42% -
  Horiz. % 80.34% 85.38% 94.90% 101.02% 100.58% 101.42% 100.00%
NOSH 151,372 150,810 157,777 150,268 149,609 150,857 148,750 1.17%
  QoQ % 0.37% -4.42% 5.00% 0.44% -0.83% 1.42% -
  Horiz. % 101.76% 101.39% 106.07% 101.02% 100.58% 101.42% 100.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.85 % 5.49 % 3.00 % 17.54 % 21.25 % 19.27 % 25.36 % -66.77%
  QoQ % -11.66% 83.00% -82.90% -17.46% 10.28% -24.01% -
  Horiz. % 19.12% 21.65% 11.83% 69.16% 83.79% 75.99% 100.00%
ROE 3.40 % 2.31 % 0.53 % 7.77 % 6.74 % 3.68 % 2.53 % 21.76%
  QoQ % 47.19% 335.85% -93.18% 15.28% 83.15% 45.45% -
  Horiz. % 134.39% 91.30% 20.95% 307.11% 266.40% 145.45% 100.00%
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.61 6.15 2.53 8.41 6.02 3.63 1.89 195.40%
  QoQ % 56.26% 143.08% -69.92% 39.70% 65.84% 92.06% -
  Horiz. % 508.47% 325.40% 133.86% 444.97% 318.52% 192.06% 100.00%
EPS 0.51 0.37 0.09 1.48 1.28 0.70 0.48 4.12%
  QoQ % 37.84% 311.11% -93.92% 15.63% 82.86% 45.83% -
  Horiz. % 106.25% 77.08% 18.75% 308.33% 266.67% 145.83% 100.00%
DPS 0.00 0.00 0.00 1.11 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1500 0.1600 0.1700 0.1900 0.1900 0.1900 0.1900 -14.57%
  QoQ % -6.25% -5.88% -10.53% 0.00% 0.00% 0.00% -
  Horiz. % 78.95% 84.21% 89.47% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.77 3.68 1.59 5.02 3.58 2.17 1.12 197.99%
  QoQ % 56.79% 131.45% -68.33% 40.22% 64.98% 93.75% -
  Horiz. % 515.18% 328.57% 141.96% 448.21% 319.64% 193.75% 100.00%
EPS 0.31 0.22 0.06 0.88 0.76 0.42 0.28 7.01%
  QoQ % 40.91% 266.67% -93.18% 15.79% 80.95% 50.00% -
  Horiz. % 110.71% 78.57% 21.43% 314.29% 271.43% 150.00% 100.00%
DPS 0.00 0.00 0.00 0.66 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.0901 0.0958 0.1064 0.1133 0.1128 0.1137 0.1122 -13.59%
  QoQ % -5.95% -9.96% -6.09% 0.44% -0.79% 1.34% -
  Horiz. % 80.30% 85.38% 94.83% 100.98% 100.53% 101.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.5800 0.4100 0.7400 0.9300 1.0400 1.1300 1.2300 -
P/RPS 6.03 6.67 29.23 11.06 17.26 31.11 64.97 -79.47%
  QoQ % -9.60% -77.18% 164.29% -35.92% -44.52% -52.12% -
  Horiz. % 9.28% 10.27% 44.99% 17.02% 26.57% 47.88% 100.00%
P/EPS 113.73 110.81 822.22 63.04 81.25 161.43 256.25 -41.79%
  QoQ % 2.64% -86.52% 1,204.28% -22.41% -49.67% -37.00% -
  Horiz. % 44.38% 43.24% 320.87% 24.60% 31.71% 63.00% 100.00%
EY 0.88 0.90 0.12 1.59 1.23 0.62 0.39 71.95%
  QoQ % -2.22% 650.00% -92.45% 29.27% 98.39% 58.97% -
  Horiz. % 225.64% 230.77% 30.77% 407.69% 315.38% 158.97% 100.00%
DY 0.00 0.00 0.00 1.19 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 3.87 2.56 4.35 4.89 5.47 5.95 6.47 -28.99%
  QoQ % 51.17% -41.15% -11.04% -10.60% -8.07% -8.04% -
  Horiz. % 59.81% 39.57% 67.23% 75.58% 84.54% 91.96% 100.00%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 26/08/05 25/05/05 28/02/05 30/11/04 27/08/04 28/05/04 -
Price 0.4300 0.5700 0.6800 0.8000 0.8500 1.0600 1.2300 -
P/RPS 4.47 9.27 26.86 9.51 14.11 29.19 64.97 -83.18%
  QoQ % -51.78% -65.49% 182.44% -32.60% -51.66% -55.07% -
  Horiz. % 6.88% 14.27% 41.34% 14.64% 21.72% 44.93% 100.00%
P/EPS 84.31 154.05 755.56 54.22 66.41 151.43 256.25 -52.31%
  QoQ % -45.27% -79.61% 1,293.51% -18.36% -56.14% -40.91% -
  Horiz. % 32.90% 60.12% 294.85% 21.16% 25.92% 59.09% 100.00%
EY 1.19 0.65 0.13 1.84 1.51 0.66 0.39 110.23%
  QoQ % 83.08% 400.00% -92.93% 21.85% 128.79% 69.23% -
  Horiz. % 305.13% 166.67% 33.33% 471.79% 387.18% 169.23% 100.00%
DY 0.00 0.00 0.00 1.39 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 2.87 3.56 4.00 4.21 4.47 5.58 6.47 -41.81%
  QoQ % -19.38% -11.00% -4.99% -5.82% -19.89% -13.76% -
  Horiz. % 44.36% 55.02% 61.82% 65.07% 69.09% 86.24% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers