[BTECH] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -21.24%
YoY- -4.62%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 12,017 5,479 11,264 15,794 17,446 11,804 11,944 0.40%
PBT 3,192 1,380 3,628 4,096 5,125 4,054 3,444 -4.92%
Tax -638 -324 -772 -1,225 -1,480 -1,166 -1,040 -27.73%
NP 2,553 1,056 2,856 2,871 3,645 2,888 2,404 4.07%
-
NP to SH 2,553 1,056 2,856 2,871 3,645 2,888 2,404 4.07%
-
Tax Rate 19.99% 23.48% 21.28% 29.91% 28.88% 28.76% 30.20% -
Total Cost 9,464 4,423 8,408 12,923 13,801 8,916 9,540 -0.53%
-
Net Worth 28,425 28,662 28,262 27,056 27,039 27,075 27,045 3.36%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 1,668 - - - -
Div Payout % - - - 58.12% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 28,425 28,662 28,262 27,056 27,039 27,075 27,045 3.36%
NOSH 149,609 150,857 148,750 150,314 150,219 150,416 150,249 -0.28%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 21.25% 19.27% 25.36% 18.18% 20.89% 24.47% 20.13% -
ROE 8.98% 3.68% 10.11% 10.61% 13.48% 10.67% 8.89% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 8.03 3.63 7.57 10.51 11.61 7.85 7.95 0.66%
EPS 1.71 0.70 1.92 1.91 2.43 1.92 1.60 4.51%
DPS 0.00 0.00 0.00 1.11 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.18 0.18 0.18 0.18 3.66%
Adjusted Per Share Value based on latest NOSH - 151,111
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 4.77 2.18 4.47 6.27 6.93 4.69 4.75 0.27%
EPS 1.01 0.42 1.13 1.14 1.45 1.15 0.96 3.43%
DPS 0.00 0.00 0.00 0.66 0.00 0.00 0.00 -
NAPS 0.1129 0.1139 0.1123 0.1075 0.1074 0.1076 0.1074 3.37%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.04 1.13 1.23 1.28 1.22 0.86 0.31 -
P/RPS 12.95 31.11 16.24 12.18 10.50 10.96 3.90 122.08%
P/EPS 60.94 161.43 64.06 67.02 50.27 44.79 19.38 114.18%
EY 1.64 0.62 1.56 1.49 1.99 2.23 5.16 -53.33%
DY 0.00 0.00 0.00 0.87 0.00 0.00 0.00 -
P/NAPS 5.47 5.95 6.47 7.11 6.78 4.78 1.72 115.80%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 27/08/04 28/05/04 26/02/04 27/11/03 25/08/03 30/05/03 -
Price 0.85 1.06 1.23 1.27 1.33 1.05 0.47 -
P/RPS 10.58 29.19 16.24 12.09 11.45 13.38 5.91 47.27%
P/EPS 49.80 151.43 64.06 66.49 54.81 54.69 29.37 42.05%
EY 2.01 0.66 1.56 1.50 1.82 1.83 3.40 -29.49%
DY 0.00 0.00 0.00 0.87 0.00 0.00 0.00 -
P/NAPS 4.47 5.58 6.47 7.06 7.39 5.83 2.61 43.00%

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