[BTECH] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 47.9%
YoY- -26.87%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 3,995 12,640 9,013 5,479 2,816 15,794 13,085 -54.62%
PBT 261 2,951 2,394 1,380 907 4,096 3,844 -83.32%
Tax -141 -734 -479 -324 -193 -1,225 -1,110 -74.69%
NP 120 2,217 1,915 1,056 714 2,871 2,734 -87.53%
-
NP to SH 142 2,217 1,915 1,056 714 2,871 2,734 -86.05%
-
Tax Rate 54.02% 24.87% 20.01% 23.48% 21.28% 29.91% 28.88% -
Total Cost 3,875 10,423 7,098 4,423 2,102 12,923 10,351 -48.02%
-
Net Worth 26,822 28,551 28,425 28,662 28,262 27,056 27,039 -0.53%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 1,667 - - - 1,668 - -
Div Payout % - 75.24% - - - 58.12% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 26,822 28,551 28,425 28,662 28,262 27,056 27,039 -0.53%
NOSH 157,777 150,268 149,609 150,857 148,750 150,314 150,219 3.32%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.00% 17.54% 21.25% 19.27% 25.36% 18.18% 20.89% -
ROE 0.53% 7.77% 6.74% 3.68% 2.53% 10.61% 10.11% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 2.53 8.41 6.02 3.63 1.89 10.51 8.71 -56.10%
EPS 0.09 1.48 1.28 0.70 0.48 1.91 1.82 -86.50%
DPS 0.00 1.11 0.00 0.00 0.00 1.11 0.00 -
NAPS 0.17 0.19 0.19 0.19 0.19 0.18 0.18 -3.73%
Adjusted Per Share Value based on latest NOSH - 148,695
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1.59 5.02 3.58 2.17 1.12 6.27 5.19 -54.52%
EPS 0.06 0.88 0.76 0.42 0.28 1.14 1.08 -85.41%
DPS 0.00 0.66 0.00 0.00 0.00 0.66 0.00 -
NAPS 0.1064 0.1133 0.1128 0.1137 0.1122 0.1074 0.1073 -0.55%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.74 0.93 1.04 1.13 1.23 1.28 1.22 -
P/RPS 29.23 11.06 17.26 31.11 64.97 12.18 14.01 63.20%
P/EPS 822.22 63.04 81.25 161.43 256.25 67.02 67.03 431.06%
EY 0.12 1.59 1.23 0.62 0.39 1.49 1.49 -81.32%
DY 0.00 1.19 0.00 0.00 0.00 0.87 0.00 -
P/NAPS 4.35 4.89 5.47 5.95 6.47 7.11 6.78 -25.59%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 28/02/05 30/11/04 27/08/04 28/05/04 26/02/04 27/11/03 -
Price 0.68 0.80 0.85 1.06 1.23 1.27 1.33 -
P/RPS 26.86 9.51 14.11 29.19 64.97 12.09 15.27 45.66%
P/EPS 755.56 54.22 66.41 151.43 256.25 66.49 73.08 373.91%
EY 0.13 1.84 1.51 0.66 0.39 1.50 1.37 -79.16%
DY 0.00 1.39 0.00 0.00 0.00 0.87 0.00 -
P/NAPS 4.00 4.21 4.47 5.58 6.47 7.06 7.39 -33.55%

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