[BTECH] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 38.35%
YoY- -59.69%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 12,484 5,786 21,019 14,550 9,270 3,995 12,640 -0.82%
PBT 998 358 877 1,134 781 261 2,951 -51.55%
Tax -242 -113 -488 -428 -272 -141 -734 -52.37%
NP 756 245 389 706 509 120 2,217 -51.28%
-
NP to SH 806 270 477 772 558 142 2,217 -49.15%
-
Tax Rate 24.25% 31.56% 55.64% 37.74% 34.83% 54.02% 24.87% -
Total Cost 11,728 5,541 20,630 13,844 8,761 3,875 10,423 8.20%
-
Net Worth 32,240 28,499 28,132 22,705 24,129 26,822 28,551 8.46%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 414 - - - 1,667 -
Div Payout % - - 86.91% - - - 75.24% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 32,240 28,499 28,132 22,705 24,129 26,822 28,551 8.46%
NOSH 161,200 149,999 148,064 151,372 150,810 157,777 150,268 4.80%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.06% 4.23% 1.85% 4.85% 5.49% 3.00% 17.54% -
ROE 2.50% 0.95% 1.70% 3.40% 2.31% 0.53% 7.77% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 7.74 3.86 14.20 9.61 6.15 2.53 8.41 -5.39%
EPS 0.50 0.18 0.32 0.51 0.37 0.09 1.48 -51.58%
DPS 0.00 0.00 0.28 0.00 0.00 0.00 1.11 -
NAPS 0.20 0.19 0.19 0.15 0.16 0.17 0.19 3.48%
Adjusted Per Share Value based on latest NOSH - 152,857
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.96 2.30 8.35 5.78 3.68 1.59 5.02 -0.80%
EPS 0.32 0.11 0.19 0.31 0.22 0.06 0.88 -49.14%
DPS 0.00 0.00 0.16 0.00 0.00 0.00 0.66 -
NAPS 0.1281 0.1132 0.1118 0.0902 0.0959 0.1066 0.1134 8.48%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.22 0.35 0.46 0.58 0.41 0.74 0.93 -
P/RPS 2.84 9.07 3.24 6.03 6.67 29.23 11.06 -59.70%
P/EPS 44.00 194.44 142.79 113.73 110.81 822.22 63.04 -21.36%
EY 2.27 0.51 0.70 0.88 0.90 0.12 1.59 26.87%
DY 0.00 0.00 0.61 0.00 0.00 0.00 1.19 -
P/NAPS 1.10 1.84 2.42 3.87 2.56 4.35 4.89 -63.11%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 29/05/06 28/02/06 24/11/05 26/08/05 25/05/05 28/02/05 -
Price 0.29 0.22 0.40 0.43 0.57 0.68 0.80 -
P/RPS 3.74 5.70 2.82 4.47 9.27 26.86 9.51 -46.41%
P/EPS 58.00 122.22 124.16 84.31 154.05 755.56 54.22 4.60%
EY 1.72 0.82 0.81 1.19 0.65 0.13 1.84 -4.40%
DY 0.00 0.00 0.70 0.00 0.00 0.00 1.39 -
P/NAPS 1.45 1.16 2.11 2.87 3.56 4.00 4.21 -50.96%

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