Highlights

[BTECH] QoQ TTM 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 -     9.17%    YoY -     -21.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 18,180 16,434 13,822 12,643 11,722 15,371 15,624 10.62%
  QoQ % 10.62% 18.90% 9.33% 7.86% -23.74% -1.62% -
  Horiz. % 116.36% 105.18% 88.47% 80.92% 75.03% 98.38% 100.00%
PBT 1,666 2,327 2,280 2,926 2,646 3,450 4,143 -45.49%
  QoQ % -28.41% 2.06% -22.08% 10.58% -23.30% -16.73% -
  Horiz. % 40.21% 56.17% 55.03% 70.63% 63.87% 83.27% 100.00%
Tax -636 -635 -635 -687 -595 -968 -1,160 -32.99%
  QoQ % -0.16% 0.00% 7.57% -15.46% 38.53% 16.55% -
  Horiz. % 54.83% 54.74% 54.74% 59.22% 51.29% 83.45% 100.00%
NP 1,030 1,692 1,645 2,239 2,051 2,482 2,983 -50.75%
  QoQ % -39.13% 2.86% -26.53% 9.17% -17.37% -16.80% -
  Horiz. % 34.53% 56.72% 55.15% 75.06% 68.76% 83.20% 100.00%
NP to SH 1,096 1,741 1,667 2,239 2,051 2,482 2,983 -48.67%
  QoQ % -37.05% 4.44% -25.55% 9.17% -17.37% -16.80% -
  Horiz. % 36.74% 58.36% 55.88% 75.06% 68.76% 83.20% 100.00%
Tax Rate 38.18 % 27.29 % 27.85 % 23.48 % 22.49 % 28.06 % 28.00 % 22.94%
  QoQ % 39.90% -2.01% 18.61% 4.40% -19.85% 0.21% -
  Horiz. % 136.36% 97.46% 99.46% 83.86% 80.32% 100.21% 100.00%
Total Cost 17,150 14,742 12,177 10,404 9,671 12,889 12,641 22.53%
  QoQ % 16.33% 21.06% 17.04% 7.58% -24.97% 1.96% -
  Horiz. % 135.67% 116.62% 96.33% 82.30% 76.51% 101.96% 100.00%
Net Worth 22,928 23,771 26,822 27,981 28,633 28,252 28,262 -13.00%
  QoQ % -3.55% -11.37% -4.14% -2.28% 1.35% -0.04% -
  Horiz. % 81.13% 84.11% 94.90% 99.01% 101.31% 99.96% 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 1,634 3,307 3,307 1,634 1,677 1,677 1,677 -1.70%
  QoQ % -50.58% 0.00% 102.33% -2.54% 0.00% 0.00% -
  Horiz. % 97.46% 197.19% 197.19% 97.46% 100.00% 100.00% 100.00%
Div Payout % 149.15 % 189.98 % 198.41 % 73.01 % 81.78 % 67.58 % 56.23 % 91.50%
  QoQ % -21.49% -4.25% 171.76% -10.72% 21.01% 20.18% -
  Horiz. % 265.25% 337.86% 352.85% 129.84% 145.44% 120.18% 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 22,928 23,771 26,822 27,981 28,633 28,252 28,262 -13.00%
  QoQ % -3.55% -11.37% -4.14% -2.28% 1.35% -0.04% -
  Horiz. % 81.13% 84.11% 94.90% 99.01% 101.31% 99.96% 100.00%
NOSH 152,857 148,571 157,777 147,272 150,701 148,695 148,750 1.83%
  QoQ % 2.88% -5.84% 7.13% -2.28% 1.35% -0.04% -
  Horiz. % 102.76% 99.88% 106.07% 99.01% 101.31% 99.96% 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 5.67 % 10.30 % 11.90 % 17.71 % 17.50 % 16.15 % 19.09 % -55.45%
  QoQ % -44.95% -13.45% -32.81% 1.20% 8.36% -15.40% -
  Horiz. % 29.70% 53.95% 62.34% 92.77% 91.67% 84.60% 100.00%
ROE 4.78 % 7.32 % 6.21 % 8.00 % 7.16 % 8.79 % 10.55 % -40.98%
  QoQ % -34.70% 17.87% -22.38% 11.73% -18.54% -16.68% -
  Horiz. % 45.31% 69.38% 58.86% 75.83% 67.87% 83.32% 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 11.89 11.06 8.76 8.58 7.78 10.34 10.50 8.63%
  QoQ % 7.50% 26.26% 2.10% 10.28% -24.76% -1.52% -
  Horiz. % 113.24% 105.33% 83.43% 81.71% 74.10% 98.48% 100.00%
EPS 0.72 1.17 1.06 1.52 1.36 1.67 2.01 -49.53%
  QoQ % -38.46% 10.38% -30.26% 11.76% -18.56% -16.92% -
  Horiz. % 35.82% 58.21% 52.74% 75.62% 67.66% 83.08% 100.00%
DPS 1.07 2.23 2.10 1.11 1.11 1.11 1.11 -2.41%
  QoQ % -52.02% 6.19% 89.19% 0.00% 0.00% 0.00% -
  Horiz. % 96.40% 200.90% 189.19% 100.00% 100.00% 100.00% 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 7.21 6.52 5.48 5.02 4.65 6.10 6.20 10.57%
  QoQ % 10.58% 18.98% 9.16% 7.96% -23.77% -1.61% -
  Horiz. % 116.29% 105.16% 88.39% 80.97% 75.00% 98.39% 100.00%
EPS 0.43 0.69 0.66 0.89 0.81 0.98 1.18 -48.95%
  QoQ % -37.68% 4.55% -25.84% 9.88% -17.35% -16.95% -
  Horiz. % 36.44% 58.47% 55.93% 75.42% 68.64% 83.05% 100.00%
DPS 0.65 1.31 1.31 0.65 0.67 0.67 0.67 -2.00%
  QoQ % -50.38% 0.00% 101.54% -2.99% 0.00% 0.00% -
  Horiz. % 97.01% 195.52% 195.52% 97.01% 100.00% 100.00% 100.00%
NAPS 0.0910 0.0943 0.1064 0.1110 0.1136 0.1121 0.1122 -13.02%
  QoQ % -3.50% -11.37% -4.14% -2.29% 1.34% -0.09% -
  Horiz. % 81.11% 84.05% 94.83% 98.93% 101.25% 99.91% 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 4.88 3.71 8.45 10.83 13.37 10.93 11.71 -44.18%
  QoQ % 31.54% -56.09% -21.98% -19.00% 22.32% -6.66% -
  Horiz. % 41.67% 31.68% 72.16% 92.49% 114.18% 93.34% 100.00%
P/EPS 80.89 34.99 70.04 61.17 76.42 67.70 61.34 20.23%
  QoQ % 131.18% -50.04% 14.50% -19.96% 12.88% 10.37% -
  Horiz. % 131.87% 57.04% 114.18% 99.72% 124.58% 110.37% 100.00%
EY 1.24 2.86 1.43 1.63 1.31 1.48 1.63 -16.65%
  QoQ % -56.64% 100.00% -12.27% 24.43% -11.49% -9.20% -
  Horiz. % 76.07% 175.46% 87.73% 100.00% 80.37% 90.80% 100.00%
DY 1.84 5.43 2.83 1.19 1.07 0.98 0.90 61.01%
  QoQ % -66.11% 91.87% 137.82% 11.21% 9.18% 8.89% -
  Horiz. % 204.44% 603.33% 314.44% 132.22% 118.89% 108.89% 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 3.62 5.15 7.76 9.32 10.93 10.25 11.71 -54.25%
  QoQ % -29.71% -33.63% -16.74% -14.73% 6.63% -12.47% -
  Horiz. % 30.91% 43.98% 66.27% 79.59% 93.34% 87.53% 100.00%
P/EPS 59.97 48.64 64.36 52.62 62.46 63.50 61.34 -1.49%
  QoQ % 23.29% -24.43% 22.31% -15.75% -1.64% 3.52% -
  Horiz. % 97.77% 79.30% 104.92% 85.78% 101.83% 103.52% 100.00%
EY 1.67 2.06 1.55 1.90 1.60 1.57 1.63 1.63%
  QoQ % -18.93% 32.90% -18.42% 18.75% 1.91% -3.68% -
  Horiz. % 102.45% 126.38% 95.09% 116.56% 98.16% 96.32% 100.00%
DY 2.49 3.91 3.08 1.39 1.31 1.05 0.90 96.96%
  QoQ % -36.32% 26.95% 121.58% 6.11% 24.76% 16.67% -
  Horiz. % 276.67% 434.44% 342.22% 154.44% 145.56% 116.67% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

206  555  597  1072 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.01 
 GPACKET 0.46-0.02 
 DGSB 0.255+0.03 
 AEM 0.16+0.005 
 DATAPRP 0.185-0.01 
 HWGB 0.755-0.025 
 VIVOCOM 0.05+0.005 
 MAHSING 0.915-0.045 
 TRIVE 0.010.00 
 KTB 0.14+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS