[BTECH] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -3.98%
YoY- 7.75%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 16,466 15,840 18,928 19,338 19,730 19,628 19,828 -11.66%
PBT 1,992 1,800 2,077 3,056 3,166 3,300 2,111 -3.79%
Tax -858 -544 -644 -690 -692 -620 -679 16.89%
NP 1,134 1,256 1,433 2,365 2,474 2,680 1,432 -14.41%
-
NP to SH 1,154 1,320 1,422 2,281 2,376 2,552 1,361 -10.42%
-
Tax Rate 43.07% 30.22% 31.01% 22.58% 21.86% 18.79% 32.16% -
Total Cost 15,332 14,584 17,495 16,973 17,256 16,948 18,396 -11.44%
-
Net Worth 30,104 30,461 30,085 30,194 30,331 31,158 31,435 -2.84%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 30,104 30,461 30,085 30,194 30,331 31,158 31,435 -2.84%
NOSH 250,869 253,846 250,714 251,617 252,765 148,372 149,690 41.13%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.89% 7.93% 7.57% 12.23% 12.54% 13.65% 7.22% -
ROE 3.83% 4.33% 4.73% 7.56% 7.83% 8.19% 4.33% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 6.56 6.24 7.55 7.69 7.81 13.23 13.25 -37.44%
EPS 0.46 0.52 0.56 0.91 0.94 1.72 0.91 -36.56%
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 0.21 0.21 -31.16%
Adjusted Per Share Value based on latest NOSH - 249,047
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 6.53 6.29 7.51 7.67 7.83 7.79 7.87 -11.71%
EPS 0.46 0.52 0.56 0.91 0.94 1.01 0.54 -10.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1195 0.1209 0.1194 0.1198 0.1204 0.1236 0.1247 -2.80%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.11 0.10 0.15 0.20 0.29 0.35 0.29 -
P/RPS 1.68 1.60 1.99 2.60 3.72 2.65 2.19 -16.21%
P/EPS 23.91 19.23 26.45 22.06 30.85 20.35 31.90 -17.50%
EY 4.18 5.20 3.78 4.53 3.24 4.91 3.14 21.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.83 1.25 1.67 2.42 1.67 1.38 -23.70%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 14/05/09 23/02/09 18/11/08 28/08/08 22/05/08 27/02/08 -
Price 0.12 0.13 0.15 0.29 0.29 0.41 0.38 -
P/RPS 1.83 2.08 1.99 3.77 3.72 3.10 2.87 -25.93%
P/EPS 26.09 25.00 26.45 31.99 30.85 23.84 41.79 -26.97%
EY 3.83 4.00 3.78 3.13 3.24 4.20 2.39 36.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.08 1.25 2.42 2.42 1.95 1.81 -32.69%

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