[BTECH] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 86.21%
YoY- 15.79%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 3,960 18,928 14,504 9,865 4,907 19,828 14,404 -57.68%
PBT 450 2,077 2,292 1,583 825 2,111 2,169 -64.92%
Tax -136 -644 -518 -346 -155 -679 -531 -59.63%
NP 314 1,433 1,774 1,237 670 1,432 1,638 -66.72%
-
NP to SH 330 1,422 1,711 1,188 638 1,361 1,588 -64.88%
-
Tax Rate 30.22% 31.01% 22.60% 21.86% 18.79% 32.16% 24.48% -
Total Cost 3,646 17,495 12,730 8,628 4,237 18,396 12,766 -56.59%
-
Net Worth 30,461 30,085 30,194 30,331 31,158 31,435 29,962 1.10%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 30,461 30,085 30,194 30,331 31,158 31,435 29,962 1.10%
NOSH 253,846 250,714 251,617 252,765 148,372 149,690 149,811 42.08%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 7.93% 7.57% 12.23% 12.54% 13.65% 7.22% 11.37% -
ROE 1.08% 4.73% 5.67% 3.92% 2.05% 4.33% 5.30% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1.56 7.55 5.76 3.90 3.31 13.25 9.61 -70.20%
EPS 0.13 0.56 0.68 0.47 0.43 0.91 1.06 -75.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.21 0.21 0.20 -28.84%
Adjusted Per Share Value based on latest NOSH - 250,000
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1.57 7.51 5.76 3.91 1.95 7.87 5.72 -57.73%
EPS 0.13 0.56 0.68 0.47 0.25 0.54 0.63 -65.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1209 0.1194 0.1198 0.1204 0.1236 0.1247 0.1189 1.11%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.10 0.15 0.20 0.29 0.35 0.29 0.41 -
P/RPS 6.41 1.99 3.47 7.43 10.58 2.19 4.26 31.27%
P/EPS 76.92 26.45 29.41 61.70 81.40 31.90 38.68 58.07%
EY 1.30 3.78 3.40 1.62 1.23 3.14 2.59 -36.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.25 1.67 2.42 1.67 1.38 2.05 -45.24%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 14/05/09 23/02/09 18/11/08 28/08/08 22/05/08 27/02/08 29/11/07 -
Price 0.13 0.15 0.29 0.29 0.41 0.38 0.54 -
P/RPS 8.33 1.99 5.03 7.43 12.40 2.87 5.62 29.96%
P/EPS 100.00 26.45 42.65 61.70 95.35 41.79 50.94 56.71%
EY 1.00 3.78 2.34 1.62 1.05 2.39 1.96 -36.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.25 2.42 2.42 1.95 1.81 2.70 -45.68%

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