[BTECH] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -18.27%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 17,446 11,804 11,944 12,971 12,916 13,332 11,136 34.85%
PBT 5,125 4,054 3,444 4,290 5,113 5,570 3,348 32.78%
Tax -1,480 -1,166 -1,040 -1,280 -1,430 -1,576 -988 30.88%
NP 3,645 2,888 2,404 3,010 3,682 3,994 2,360 33.58%
-
NP to SH 3,645 2,888 2,404 3,010 3,682 3,994 2,360 33.58%
-
Tax Rate 28.88% 28.76% 30.20% 29.84% 27.97% 28.29% 29.51% -
Total Cost 13,801 8,916 9,540 9,961 9,233 9,338 8,776 35.19%
-
Net Worth 27,039 27,075 27,045 21,805 25,518 13,462 0 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 1,423 - - - -
Div Payout % - - - 47.30% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 27,039 27,075 27,045 21,805 25,518 13,462 0 -
NOSH 150,219 150,416 150,249 128,268 150,108 112,191 113,461 20.55%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 20.89% 24.47% 20.13% 23.21% 28.51% 29.96% 21.19% -
ROE 13.48% 10.67% 8.89% 13.80% 14.43% 29.67% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 11.61 7.85 7.95 10.11 8.60 11.88 9.81 11.87%
EPS 2.43 1.92 1.60 2.01 2.45 3.56 2.08 10.91%
DPS 0.00 0.00 0.00 1.11 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.17 0.17 0.12 0.00 -
Adjusted Per Share Value based on latest NOSH - 125,625
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 6.92 4.68 4.74 5.15 5.13 5.29 4.42 34.79%
EPS 1.45 1.15 0.95 1.19 1.46 1.58 0.94 33.46%
DPS 0.00 0.00 0.00 0.56 0.00 0.00 0.00 -
NAPS 0.1073 0.1074 0.1073 0.0865 0.1013 0.0534 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - - -
Price 1.22 0.86 0.31 0.38 0.38 0.00 0.00 -
P/RPS 10.50 10.96 3.90 3.76 4.42 0.00 0.00 -
P/EPS 50.27 44.79 19.38 16.19 15.49 0.00 0.00 -
EY 1.99 2.23 5.16 6.18 6.46 0.00 0.00 -
DY 0.00 0.00 0.00 2.92 0.00 0.00 0.00 -
P/NAPS 6.78 4.78 1.72 2.24 2.24 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 25/08/03 30/05/03 28/02/03 28/11/02 30/08/02 25/07/02 -
Price 1.33 1.05 0.47 0.31 0.36 0.40 0.00 -
P/RPS 11.45 13.38 5.91 3.07 4.18 3.37 0.00 -
P/EPS 54.81 54.69 29.37 13.21 14.67 11.24 0.00 -
EY 1.82 1.83 3.40 7.57 6.81 8.90 0.00 -
DY 0.00 0.00 0.00 3.58 0.00 0.00 0.00 -
P/NAPS 7.39 5.83 2.61 1.82 2.12 3.33 0.00 -

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