[BTECH] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 8.98%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 13,085 5,902 2,986 12,971 9,687 6,666 2,784 180.32%
PBT 3,844 2,027 861 4,290 3,835 2,785 837 176.03%
Tax -1,110 -583 -260 -1,280 -1,073 -788 -247 172.07%
NP 2,734 1,444 601 3,010 2,762 1,997 590 177.68%
-
NP to SH 2,734 1,444 601 3,010 2,762 1,997 590 177.68%
-
Tax Rate 28.88% 28.76% 30.20% 29.84% 27.98% 28.29% 29.51% -
Total Cost 10,351 4,458 2,385 9,961 6,925 4,669 2,194 181.03%
-
Net Worth 27,039 27,075 27,045 21,805 25,518 13,462 0 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 1,423 - - - -
Div Payout % - - - 47.30% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 27,039 27,075 27,045 21,805 25,518 13,462 0 -
NOSH 150,219 150,416 150,249 128,268 150,108 112,191 113,461 20.55%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 20.89% 24.47% 20.13% 23.21% 28.51% 29.96% 21.19% -
ROE 10.11% 5.33% 2.22% 13.80% 10.82% 14.83% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 8.71 3.92 1.99 10.11 6.45 5.94 2.45 132.75%
EPS 1.82 0.96 0.40 2.01 1.84 1.78 0.52 130.34%
DPS 0.00 0.00 0.00 1.11 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.17 0.17 0.12 0.00 -
Adjusted Per Share Value based on latest NOSH - 125,625
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 5.19 2.34 1.18 5.15 3.84 2.65 1.10 181.04%
EPS 1.08 0.57 0.24 1.19 1.10 0.79 0.23 180.14%
DPS 0.00 0.00 0.00 0.56 0.00 0.00 0.00 -
NAPS 0.1073 0.1074 0.1073 0.0865 0.1013 0.0534 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - - -
Price 1.22 0.86 0.31 0.38 0.38 0.00 0.00 -
P/RPS 14.01 21.92 15.60 3.76 5.89 0.00 0.00 -
P/EPS 67.03 89.58 77.50 16.19 20.65 0.00 0.00 -
EY 1.49 1.12 1.29 6.18 4.84 0.00 0.00 -
DY 0.00 0.00 0.00 2.92 0.00 0.00 0.00 -
P/NAPS 6.78 4.78 1.72 2.24 2.24 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 25/08/03 30/05/03 28/02/03 28/11/02 30/08/02 25/07/02 -
Price 1.33 1.05 0.47 0.31 0.36 0.40 0.00 -
P/RPS 15.27 26.76 23.65 3.07 5.58 6.73 0.00 -
P/EPS 73.08 109.38 117.50 13.21 19.57 22.47 0.00 -
EY 1.37 0.91 0.85 7.57 5.11 4.45 0.00 -
DY 0.00 0.00 0.00 3.58 0.00 0.00 0.00 -
P/NAPS 7.39 5.83 2.61 1.82 2.12 3.33 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