[BTECH] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -80.03%
YoY- 1.86%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 15,794 13,085 5,902 2,986 12,971 9,687 6,666 77.44%
PBT 4,096 3,844 2,027 861 4,290 3,835 2,785 29.23%
Tax -1,225 -1,110 -583 -260 -1,280 -1,073 -788 34.08%
NP 2,871 2,734 1,444 601 3,010 2,762 1,997 27.29%
-
NP to SH 2,871 2,734 1,444 601 3,010 2,762 1,997 27.29%
-
Tax Rate 29.91% 28.88% 28.76% 30.20% 29.84% 27.98% 28.29% -
Total Cost 12,923 10,351 4,458 2,385 9,961 6,925 4,669 96.76%
-
Net Worth 27,056 27,039 27,075 27,045 21,805 25,518 13,462 59.05%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,668 - - - 1,423 - - -
Div Payout % 58.12% - - - 47.30% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 27,056 27,039 27,075 27,045 21,805 25,518 13,462 59.05%
NOSH 150,314 150,219 150,416 150,249 128,268 150,108 112,191 21.46%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 18.18% 20.89% 24.47% 20.13% 23.21% 28.51% 29.96% -
ROE 10.61% 10.11% 5.33% 2.22% 13.80% 10.82% 14.83% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 10.51 8.71 3.92 1.99 10.11 6.45 5.94 46.13%
EPS 1.91 1.82 0.96 0.40 2.01 1.84 1.78 4.79%
DPS 1.11 0.00 0.00 0.00 1.11 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.18 0.17 0.17 0.12 30.94%
Adjusted Per Share Value based on latest NOSH - 150,249
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 6.27 5.19 2.34 1.18 5.15 3.84 2.65 77.28%
EPS 1.14 1.08 0.57 0.24 1.19 1.10 0.79 27.61%
DPS 0.66 0.00 0.00 0.00 0.56 0.00 0.00 -
NAPS 0.1074 0.1073 0.1074 0.1073 0.0865 0.1013 0.0534 59.13%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - -
Price 1.28 1.22 0.86 0.31 0.38 0.38 0.00 -
P/RPS 12.18 14.01 21.92 15.60 3.76 5.89 0.00 -
P/EPS 67.02 67.03 89.58 77.50 16.19 20.65 0.00 -
EY 1.49 1.49 1.12 1.29 6.18 4.84 0.00 -
DY 0.87 0.00 0.00 0.00 2.92 0.00 0.00 -
P/NAPS 7.11 6.78 4.78 1.72 2.24 2.24 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 27/11/03 25/08/03 30/05/03 28/02/03 28/11/02 30/08/02 -
Price 1.27 1.33 1.05 0.47 0.31 0.36 0.40 -
P/RPS 12.09 15.27 26.76 23.65 3.07 5.58 6.73 47.61%
P/EPS 66.49 73.08 109.38 117.50 13.21 19.57 22.47 105.70%
EY 1.50 1.37 0.91 0.85 7.57 5.11 4.45 -51.46%
DY 0.87 0.00 0.00 0.00 3.58 0.00 0.00 -
P/NAPS 7.06 7.39 5.83 2.61 1.82 2.12 3.33 64.80%

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