[BTECH] QoQ Cumulative 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- 5.01%
YoY- -4.62%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 9,013 5,479 2,816 15,794 13,085 5,902 2,986 108.43%
PBT 2,394 1,380 907 4,096 3,844 2,027 861 97.36%
Tax -479 -324 -193 -1,225 -1,110 -583 -260 50.11%
NP 1,915 1,056 714 2,871 2,734 1,444 601 116.07%
-
NP to SH 1,915 1,056 714 2,871 2,734 1,444 601 116.07%
-
Tax Rate 20.01% 23.48% 21.28% 29.91% 28.88% 28.76% 30.20% -
Total Cost 7,098 4,423 2,102 12,923 10,351 4,458 2,385 106.49%
-
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 6.74% 3.68% 2.53% 10.61% 10.11% 5.33% 2.22% -
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 6.02 3.63 1.89 10.51 8.71 3.92 1.99 108.74%
EPS 1.28 0.70 0.48 1.91 1.82 0.96 0.40 116.69%
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 3.58 2.18 1.12 6.27 5.20 2.34 1.19 107.97%
EPS 0.76 0.42 0.28 1.14 1.09 0.57 0.24 115.19%
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 17.26 31.11 64.97 12.18 14.01 21.92 15.60 6.95%
P/EPS 81.25 161.43 256.25 67.02 67.03 89.58 77.50 3.19%
EY 1.23 0.62 0.39 1.49 1.49 1.12 1.29 -3.11%
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 14.11 29.19 64.97 12.09 15.27 26.76 23.65 -29.06%
P/EPS 66.41 151.43 256.25 66.49 73.08 109.38 117.50 -31.56%
EY 1.51 0.66 0.39 1.50 1.37 0.91 0.85 46.52%
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