[BTECH] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -75.13%
YoY- 18.8%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 12,640 9,013 5,479 2,816 15,794 13,085 5,902 65.76%
PBT 2,951 2,394 1,380 907 4,096 3,844 2,027 28.30%
Tax -734 -479 -324 -193 -1,225 -1,110 -583 16.51%
NP 2,217 1,915 1,056 714 2,871 2,734 1,444 32.91%
-
NP to SH 2,217 1,915 1,056 714 2,871 2,734 1,444 32.91%
-
Tax Rate 24.87% 20.01% 23.48% 21.28% 29.91% 28.88% 28.76% -
Total Cost 10,423 7,098 4,423 2,102 12,923 10,351 4,458 75.70%
-
Net Worth 28,551 28,425 28,662 28,262 27,056 27,039 27,075 3.58%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 1,667 - - - 1,668 - - -
Div Payout % 75.24% - - - 58.12% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 28,551 28,425 28,662 28,262 27,056 27,039 27,075 3.58%
NOSH 150,268 149,609 150,857 148,750 150,314 150,219 150,416 -0.06%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 17.54% 21.25% 19.27% 25.36% 18.18% 20.89% 24.47% -
ROE 7.77% 6.74% 3.68% 2.53% 10.61% 10.11% 5.33% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 8.41 6.02 3.63 1.89 10.51 8.71 3.92 65.95%
EPS 1.48 1.28 0.70 0.48 1.91 1.82 0.96 33.27%
DPS 1.11 0.00 0.00 0.00 1.11 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.19 0.18 0.18 0.18 3.65%
Adjusted Per Share Value based on latest NOSH - 148,750
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 5.02 3.58 2.17 1.12 6.27 5.19 2.34 65.95%
EPS 0.88 0.76 0.42 0.28 1.14 1.08 0.57 33.40%
DPS 0.66 0.00 0.00 0.00 0.66 0.00 0.00 -
NAPS 0.1133 0.1128 0.1137 0.1122 0.1074 0.1073 0.1074 3.61%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.93 1.04 1.13 1.23 1.28 1.22 0.86 -
P/RPS 11.06 17.26 31.11 64.97 12.18 14.01 21.92 -36.48%
P/EPS 63.04 81.25 161.43 256.25 67.02 67.03 89.58 -20.79%
EY 1.59 1.23 0.62 0.39 1.49 1.49 1.12 26.18%
DY 1.19 0.00 0.00 0.00 0.87 0.00 0.00 -
P/NAPS 4.89 5.47 5.95 6.47 7.11 6.78 4.78 1.52%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 27/08/04 28/05/04 26/02/04 27/11/03 25/08/03 -
Price 0.80 0.85 1.06 1.23 1.27 1.33 1.05 -
P/RPS 9.51 14.11 29.19 64.97 12.09 15.27 26.76 -49.67%
P/EPS 54.22 66.41 151.43 256.25 66.49 73.08 109.38 -37.23%
EY 1.84 1.51 0.66 0.39 1.50 1.37 0.91 59.56%
DY 1.39 0.00 0.00 0.00 0.87 0.00 0.00 -
P/NAPS 4.21 4.47 5.58 6.47 7.06 7.39 5.83 -19.43%

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