[BTECH] QoQ Annualized Quarter 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- 141.79%
YoY- -29.96%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 18,540 15,980 12,640 12,017 5,479 11,264 15,794 11.28%
PBT 1,562 1,044 2,951 3,192 1,380 3,628 4,096 -47.44%
Tax -544 -564 -734 -638 -324 -772 -1,225 -41.82%
NP 1,018 480 2,217 2,553 1,056 2,856 2,871 -49.93%
-
NP to SH 1,116 568 2,217 2,553 1,056 2,856 2,871 -46.76%
-
Tax Rate 34.83% 54.02% 24.87% 19.99% 23.48% 21.28% 29.91% -
Total Cost 17,522 15,500 10,423 9,464 4,423 8,408 12,923 22.52%
-
Net Worth 24,129 26,822 28,551 28,425 28,662 28,262 27,056 -7.35%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 1,667 - - - 1,668 -
Div Payout % - - 75.24% - - - 58.12% -
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 24,129 26,822 28,551 28,425 28,662 28,262 27,056 -7.35%
NOSH 150,810 157,777 150,268 149,609 150,857 148,750 150,314 0.22%
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 5.49% 3.00% 17.54% 21.25% 19.27% 25.36% 18.18% -
ROE 4.63% 2.12% 7.77% 8.98% 3.68% 10.11% 10.61% -
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 12.29 10.13 8.41 8.03 3.63 7.57 10.51 11.00%
EPS 0.74 0.36 1.48 1.71 0.70 1.92 1.91 -46.88%
DPS 0.00 0.00 1.11 0.00 0.00 0.00 1.11 -
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 7.36 6.34 5.02 4.77 2.17 4.47 6.27 11.28%
EPS 0.44 0.23 0.88 1.01 0.42 1.13 1.14 -47.01%
DPS 0.00 0.00 0.66 0.00 0.00 0.00 0.66 -
NAPS 0.0958 0.1064 0.1133 0.1128 0.1137 0.1122 0.1074 -7.34%
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 3.34 7.31 11.06 12.95 31.11 16.24 12.18 -57.82%
P/EPS 55.41 205.56 63.04 60.94 161.43 64.06 67.02 -11.92%
EY 1.80 0.49 1.59 1.64 0.62 1.56 1.49 13.44%
DY 0.00 0.00 1.19 0.00 0.00 0.00 0.87 -
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 4.64 6.71 9.51 10.58 29.19 16.24 12.09 -47.21%
P/EPS 77.03 188.89 54.22 49.80 151.43 64.06 66.49 10.31%
EY 1.30 0.53 1.84 2.01 0.66 1.56 1.50 -9.10%
DY 0.00 0.00 1.39 0.00 0.00 0.00 0.87 -
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