[BTECH] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 192.96%
YoY- 21.64%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 5,786 6,469 5,280 5,275 3,995 3,630 3,534 38.95%
PBT 358 -257 353 520 261 532 1,014 -50.07%
Tax -113 -60 -156 -131 -141 -208 -155 -19.01%
NP 245 -317 197 389 120 324 859 -56.70%
-
NP to SH 270 -295 214 416 142 324 859 -53.80%
-
Tax Rate 31.56% - 44.19% 25.19% 54.02% 39.10% 15.29% -
Total Cost 5,541 6,786 5,083 4,886 3,875 3,306 2,675 62.56%
-
Net Worth 28,499 28,319 22,928 23,771 26,822 27,981 28,633 -0.31%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 417 - - - 1,634 - -
Div Payout % - 0.00% - - - 504.55% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 28,499 28,319 22,928 23,771 26,822 27,981 28,633 -0.31%
NOSH 149,999 149,047 152,857 148,571 157,777 147,272 150,701 -0.31%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.23% -4.90% 3.73% 7.37% 3.00% 8.93% 24.31% -
ROE 0.95% -1.04% 0.93% 1.75% 0.53% 1.16% 3.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.86 4.34 3.45 3.55 2.53 2.46 2.35 39.25%
EPS 0.18 -0.20 0.14 0.28 0.09 0.22 0.57 -53.65%
DPS 0.00 0.28 0.00 0.00 0.00 1.11 0.00 -
NAPS 0.19 0.19 0.15 0.16 0.17 0.19 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 148,571
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.30 2.57 2.10 2.09 1.59 1.44 1.40 39.27%
EPS 0.11 -0.12 0.08 0.17 0.06 0.13 0.34 -52.90%
DPS 0.00 0.17 0.00 0.00 0.00 0.65 0.00 -
NAPS 0.1131 0.1124 0.091 0.0943 0.1064 0.111 0.1136 -0.29%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.35 0.46 0.58 0.41 0.74 0.93 1.04 -
P/RPS 9.07 10.60 16.79 11.55 29.23 37.73 44.35 -65.32%
P/EPS 194.44 -232.41 414.29 146.43 822.22 422.73 182.46 4.33%
EY 0.51 -0.43 0.24 0.68 0.12 0.24 0.55 -4.91%
DY 0.00 0.61 0.00 0.00 0.00 1.19 0.00 -
P/NAPS 1.84 2.42 3.87 2.56 4.35 4.89 5.47 -51.66%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 28/02/06 24/11/05 26/08/05 25/05/05 28/02/05 30/11/04 -
Price 0.22 0.40 0.43 0.57 0.68 0.80 0.85 -
P/RPS 5.70 9.22 12.45 16.05 26.86 32.46 36.25 -70.90%
P/EPS 122.22 -202.10 307.14 203.57 755.56 363.64 149.12 -12.43%
EY 0.82 -0.49 0.33 0.49 0.13 0.27 0.67 14.43%
DY 0.00 0.70 0.00 0.00 0.00 1.39 0.00 -
P/NAPS 1.16 2.11 2.87 3.56 4.00 4.21 4.47 -59.34%

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