[BTECH] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -76.79%
YoY- -48.28%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 17,486 12,619 8,233 3,960 18,928 14,504 9,865 46.31%
PBT 1,908 1,503 996 450 2,077 2,292 1,583 13.21%
Tax -884 -688 -429 -136 -644 -518 -346 86.57%
NP 1,024 815 567 314 1,433 1,774 1,237 -11.80%
-
NP to SH 1,058 819 577 330 1,422 1,711 1,188 -7.41%
-
Tax Rate 46.33% 45.78% 43.07% 30.22% 31.01% 22.60% 21.86% -
Total Cost 16,462 11,804 7,666 3,646 17,495 12,730 8,628 53.65%
-
Net Worth 30,078 29,781 30,104 30,461 30,085 30,194 30,331 -0.55%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 30,078 29,781 30,104 30,461 30,085 30,194 30,331 -0.55%
NOSH 250,652 248,181 250,869 253,846 250,714 251,617 252,765 -0.55%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.86% 6.46% 6.89% 7.93% 7.57% 12.23% 12.54% -
ROE 3.52% 2.75% 1.92% 1.08% 4.73% 5.67% 3.92% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.98 5.08 3.28 1.56 7.55 5.76 3.90 47.25%
EPS 0.42 0.33 0.23 0.13 0.56 0.68 0.47 -7.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 253,846
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.94 5.01 3.27 1.57 7.51 5.76 3.91 46.44%
EPS 0.42 0.33 0.23 0.13 0.56 0.68 0.47 -7.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1194 0.1182 0.1195 0.1209 0.1194 0.1198 0.1204 -0.55%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.11 0.10 0.11 0.10 0.15 0.20 0.29 -
P/RPS 1.58 1.97 3.35 6.41 1.99 3.47 7.43 -64.27%
P/EPS 26.06 30.30 47.83 76.92 26.45 29.41 61.70 -43.61%
EY 3.84 3.30 2.09 1.30 3.78 3.40 1.62 77.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.83 0.92 0.83 1.25 1.67 2.42 -47.42%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 26/08/09 14/05/09 23/02/09 18/11/08 28/08/08 -
Price 0.12 0.11 0.12 0.13 0.15 0.29 0.29 -
P/RPS 1.72 2.16 3.66 8.33 1.99 5.03 7.43 -62.19%
P/EPS 28.43 33.33 52.17 100.00 26.45 42.65 61.70 -40.25%
EY 3.52 3.00 1.92 1.00 3.78 2.34 1.62 67.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.92 1.00 1.08 1.25 2.42 2.42 -44.43%

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