[BTECH] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -17.37%
YoY- -30.12%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 16,434 13,822 12,643 11,722 15,371 15,624 15,794 2.68%
PBT 2,327 2,280 2,926 2,646 3,450 4,143 4,097 -31.44%
Tax -635 -635 -687 -595 -968 -1,160 -1,227 -35.56%
NP 1,692 1,645 2,239 2,051 2,482 2,983 2,870 -29.71%
-
NP to SH 1,741 1,667 2,239 2,051 2,482 2,983 2,870 -28.36%
-
Tax Rate 27.29% 27.85% 23.48% 22.49% 28.06% 28.00% 29.95% -
Total Cost 14,742 12,177 10,404 9,671 12,889 12,641 12,924 9.17%
-
Net Worth 23,771 26,822 27,981 28,633 28,252 28,262 27,199 -8.59%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 3,307 3,307 1,634 1,677 1,677 1,677 1,677 57.31%
Div Payout % 189.98% 198.41% 73.01% 81.78% 67.58% 56.23% 58.44% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 23,771 26,822 27,981 28,633 28,252 28,262 27,199 -8.59%
NOSH 148,571 157,777 147,272 150,701 148,695 148,750 151,111 -1.12%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 10.30% 11.90% 17.71% 17.50% 16.15% 19.09% 18.17% -
ROE 7.32% 6.21% 8.00% 7.16% 8.79% 10.55% 10.55% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 11.06 8.76 8.58 7.78 10.34 10.50 10.45 3.85%
EPS 1.17 1.06 1.52 1.36 1.67 2.01 1.90 -27.64%
DPS 2.23 2.10 1.11 1.11 1.11 1.11 1.11 59.28%
NAPS 0.16 0.17 0.19 0.19 0.19 0.19 0.18 -7.55%
Adjusted Per Share Value based on latest NOSH - 150,701
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 6.52 5.48 5.02 4.65 6.10 6.20 6.27 2.64%
EPS 0.69 0.66 0.89 0.81 0.98 1.18 1.14 -28.46%
DPS 1.31 1.31 0.65 0.67 0.67 0.67 0.67 56.42%
NAPS 0.0943 0.1064 0.111 0.1136 0.1121 0.1122 0.1079 -8.59%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.41 0.74 0.93 1.04 1.13 1.23 1.28 -
P/RPS 3.71 8.45 10.83 13.37 10.93 11.71 12.25 -54.93%
P/EPS 34.99 70.04 61.17 76.42 67.70 61.34 67.39 -35.42%
EY 2.86 1.43 1.63 1.31 1.48 1.63 1.48 55.20%
DY 5.43 2.83 1.19 1.07 0.98 0.90 0.87 239.36%
P/NAPS 2.56 4.35 4.89 5.47 5.95 6.47 7.11 -49.42%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 25/05/05 28/02/05 30/11/04 27/08/04 28/05/04 26/02/04 -
Price 0.57 0.68 0.80 0.85 1.06 1.23 1.27 -
P/RPS 5.15 7.76 9.32 10.93 10.25 11.71 12.15 -43.60%
P/EPS 48.64 64.36 52.62 62.46 63.50 61.34 66.87 -19.13%
EY 2.06 1.55 1.90 1.60 1.57 1.63 1.50 23.57%
DY 3.91 3.08 1.39 1.31 1.05 0.90 0.87 172.58%
P/NAPS 3.56 4.00 4.21 4.47 5.58 6.47 7.06 -36.67%

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