[BTECH] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 89.34%
YoY- -1.01%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 5,479 2,816 15,794 13,085 5,902 2,986 12,971 -43.73%
PBT 1,380 907 4,096 3,844 2,027 861 4,290 -53.08%
Tax -324 -193 -1,225 -1,110 -583 -260 -1,280 -60.01%
NP 1,056 714 2,871 2,734 1,444 601 3,010 -50.28%
-
NP to SH 1,056 714 2,871 2,734 1,444 601 3,010 -50.28%
-
Tax Rate 23.48% 21.28% 29.91% 28.88% 28.76% 30.20% 29.84% -
Total Cost 4,423 2,102 12,923 10,351 4,458 2,385 9,961 -41.82%
-
Net Worth 28,662 28,262 27,056 27,039 27,075 27,045 21,805 20.01%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 1,668 - - - 1,423 -
Div Payout % - - 58.12% - - - 47.30% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 28,662 28,262 27,056 27,039 27,075 27,045 21,805 20.01%
NOSH 150,857 148,750 150,314 150,219 150,416 150,249 128,268 11.43%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 19.27% 25.36% 18.18% 20.89% 24.47% 20.13% 23.21% -
ROE 3.68% 2.53% 10.61% 10.11% 5.33% 2.22% 13.80% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 3.63 1.89 10.51 8.71 3.92 1.99 10.11 -49.51%
EPS 0.70 0.48 1.91 1.82 0.96 0.40 2.01 -50.53%
DPS 0.00 0.00 1.11 0.00 0.00 0.00 1.11 -
NAPS 0.19 0.19 0.18 0.18 0.18 0.18 0.17 7.70%
Adjusted Per Share Value based on latest NOSH - 149,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 2.18 1.12 6.27 5.20 2.34 1.19 5.15 -43.65%
EPS 0.42 0.28 1.14 1.09 0.57 0.24 1.20 -50.36%
DPS 0.00 0.00 0.66 0.00 0.00 0.00 0.57 -
NAPS 0.1139 0.1123 0.1075 0.1074 0.1076 0.1074 0.0866 20.06%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.13 1.23 1.28 1.22 0.86 0.31 0.38 -
P/RPS 31.11 64.97 12.18 14.01 21.92 15.60 3.76 309.60%
P/EPS 161.43 256.25 67.02 67.03 89.58 77.50 16.19 363.90%
EY 0.62 0.39 1.49 1.49 1.12 1.29 6.18 -78.43%
DY 0.00 0.00 0.87 0.00 0.00 0.00 2.92 -
P/NAPS 5.95 6.47 7.11 6.78 4.78 1.72 2.24 91.91%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 26/02/04 27/11/03 25/08/03 30/05/03 28/02/03 -
Price 1.06 1.23 1.27 1.33 1.05 0.47 0.31 -
P/RPS 29.19 64.97 12.09 15.27 26.76 23.65 3.07 349.42%
P/EPS 151.43 256.25 66.49 73.08 109.38 117.50 13.21 409.15%
EY 0.66 0.39 1.50 1.37 0.91 0.85 7.57 -80.36%
DY 0.00 0.00 0.87 0.00 0.00 0.00 3.58 -
P/NAPS 5.58 6.47 7.06 7.39 5.83 2.61 1.82 111.18%

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