[BTECH] QoQ TTM 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- -21.94%
YoY- -26.74%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 16,979 16,716 16,969 17,654 18,601 19,628 19,776 -9.64%
PBT 1,806 1,286 1,488 1,700 2,075 2,232 2,306 -14.99%
Tax -707 -830 -743 -641 -660 -578 -617 9.47%
NP 1,099 456 745 1,059 1,415 1,654 1,689 -24.85%
-
NP to SH 1,153 512 793 1,096 1,404 1,575 1,614 -20.03%
-
Tax Rate 39.15% 64.54% 49.93% 37.71% 31.81% 25.90% 26.76% -
Total Cost 15,880 16,260 16,224 16,595 17,186 17,974 18,087 -8.28%
-
Net Worth 30,830 29,039 29,639 30,461 30,699 29,885 29,999 1.83%
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 30,830 29,039 29,639 30,461 30,699 29,885 29,999 1.83%
NOSH 256,923 241,999 246,999 253,846 255,833 249,047 250,000 1.83%
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 6.47% 2.73% 4.39% 6.00% 7.61% 8.43% 8.54% -
ROE 3.74% 1.76% 2.68% 3.60% 4.57% 5.27% 5.38% -
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 6.61 6.91 6.87 6.95 7.27 7.88 7.91 -11.25%
EPS 0.45 0.21 0.32 0.43 0.55 0.63 0.65 -21.68%
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 6.74 6.63 6.73 7.01 7.38 7.79 7.85 -9.63%
EPS 0.46 0.20 0.31 0.43 0.56 0.63 0.64 -19.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1223 0.1152 0.1176 0.1209 0.1218 0.1186 0.119 1.83%
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 1.66 1.45 1.60 1.44 2.06 2.54 3.67 -40.99%
P/EPS 24.51 47.27 34.26 23.16 27.33 31.63 44.92 -33.15%
EY 4.08 2.12 2.92 4.32 3.66 3.16 2.23 49.42%
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 1.82 1.59 1.75 1.87 2.06 3.68 3.67 -37.26%
P/EPS 26.74 51.99 37.38 30.11 27.33 45.86 44.92 -29.16%
EY 3.74 1.92 2.68 3.32 3.66 2.18 2.23 41.02%
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