[BTECH] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -16.89%
YoY- 4.48%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 12,619 8,233 3,960 18,928 14,504 9,865 4,907 87.59%
PBT 1,503 996 450 2,077 2,292 1,583 825 49.11%
Tax -688 -429 -136 -644 -518 -346 -155 169.84%
NP 815 567 314 1,433 1,774 1,237 670 13.93%
-
NP to SH 819 577 330 1,422 1,711 1,188 638 18.09%
-
Tax Rate 45.78% 43.07% 30.22% 31.01% 22.60% 21.86% 18.79% -
Total Cost 11,804 7,666 3,646 17,495 12,730 8,628 4,237 97.86%
-
Net Worth 29,781 30,104 30,461 30,085 30,194 30,331 31,158 -2.96%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 29,781 30,104 30,461 30,085 30,194 30,331 31,158 -2.96%
NOSH 248,181 250,869 253,846 250,714 251,617 252,765 148,372 40.86%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.46% 6.89% 7.93% 7.57% 12.23% 12.54% 13.65% -
ROE 2.75% 1.92% 1.08% 4.73% 5.67% 3.92% 2.05% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 5.08 3.28 1.56 7.55 5.76 3.90 3.31 33.01%
EPS 0.33 0.23 0.13 0.56 0.68 0.47 0.43 -16.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.12 0.12 0.21 -31.11%
Adjusted Per Share Value based on latest NOSH - 255,833
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 5.01 3.27 1.57 7.52 5.76 3.92 1.95 87.47%
EPS 0.33 0.23 0.13 0.56 0.68 0.47 0.25 20.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1183 0.1196 0.121 0.1195 0.12 0.1205 0.1238 -2.98%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.10 0.11 0.10 0.15 0.20 0.29 0.35 -
P/RPS 1.97 3.35 6.41 1.99 3.47 7.43 10.58 -67.35%
P/EPS 30.30 47.83 76.92 26.45 29.41 61.70 81.40 -48.22%
EY 3.30 2.09 1.30 3.78 3.40 1.62 1.23 92.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.92 0.83 1.25 1.67 2.42 1.67 -37.22%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 14/05/09 23/02/09 18/11/08 28/08/08 22/05/08 -
Price 0.11 0.12 0.13 0.15 0.29 0.29 0.41 -
P/RPS 2.16 3.66 8.33 1.99 5.03 7.43 12.40 -68.77%
P/EPS 33.33 52.17 100.00 26.45 42.65 61.70 95.35 -50.34%
EY 3.00 1.92 1.00 3.78 2.34 1.62 1.05 101.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.00 1.08 1.25 2.42 2.42 1.95 -39.36%

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