[BTECH] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 21.78%
YoY- -14.83%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 15,371 15,624 15,794 16,528 12,366 13,332 13,130 11.08%
PBT 3,450 4,143 4,097 4,406 3,638 4,420 4,396 -14.92%
Tax -968 -1,160 -1,227 -1,471 -1,228 -1,446 -1,433 -23.03%
NP 2,482 2,983 2,870 2,935 2,410 2,974 2,963 -11.14%
-
NP to SH 2,482 2,983 2,870 2,935 2,410 2,974 2,963 -11.14%
-
Tax Rate 28.06% 28.00% 29.95% 33.39% 33.75% 32.71% 32.60% -
Total Cost 12,889 12,641 12,924 13,593 9,956 10,358 10,167 17.15%
-
Net Worth 28,252 28,262 27,199 27,000 27,096 27,045 21,356 20.52%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 1,677 1,677 1,677 - - - - -
Div Payout % 67.58% 56.23% 58.44% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 28,252 28,262 27,199 27,000 27,096 27,045 21,356 20.52%
NOSH 148,695 148,750 151,111 149,999 150,535 150,249 125,625 11.90%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 16.15% 19.09% 18.17% 17.76% 19.49% 22.31% 22.57% -
ROE 8.79% 10.55% 10.55% 10.87% 8.89% 11.00% 13.87% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 10.34 10.50 10.45 11.02 8.21 8.87 10.45 -0.70%
EPS 1.67 2.01 1.90 1.96 1.60 1.98 2.36 -20.60%
DPS 1.11 1.11 1.11 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.18 0.18 0.18 0.18 0.17 7.70%
Adjusted Per Share Value based on latest NOSH - 149,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.10 6.20 6.27 6.56 4.91 5.29 5.21 11.09%
EPS 0.98 1.18 1.14 1.16 0.96 1.18 1.18 -11.65%
DPS 0.67 0.67 0.67 0.00 0.00 0.00 0.00 -
NAPS 0.1121 0.1122 0.1079 0.1071 0.1075 0.1073 0.0847 20.56%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.13 1.23 1.28 1.22 0.86 0.31 0.38 -
P/RPS 10.93 11.71 12.25 11.07 10.47 3.49 3.64 108.27%
P/EPS 67.70 61.34 67.39 62.35 53.72 15.66 16.11 160.64%
EY 1.48 1.63 1.48 1.60 1.86 6.39 6.21 -61.59%
DY 0.98 0.90 0.87 0.00 0.00 0.00 0.00 -
P/NAPS 5.95 6.47 7.11 6.78 4.78 1.72 2.24 91.91%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 26/02/04 27/11/03 25/08/03 30/05/03 28/02/03 -
Price 1.06 1.23 1.27 1.33 1.05 0.47 0.31 -
P/RPS 10.25 11.71 12.15 12.07 12.78 5.30 2.97 128.54%
P/EPS 63.50 61.34 66.87 67.97 65.59 23.74 13.14 186.11%
EY 1.57 1.63 1.50 1.47 1.52 4.21 7.61 -65.11%
DY 1.05 0.90 0.87 0.00 0.00 0.00 0.00 -
P/NAPS 5.58 6.47 7.06 7.39 5.83 2.61 1.82 111.18%

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