[BTECH] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -93.59%
YoY- -80.11%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 21,019 14,550 9,270 3,995 12,640 9,013 5,479 144.46%
PBT 877 1,134 781 261 2,951 2,394 1,380 -26.02%
Tax -488 -428 -272 -141 -734 -479 -324 31.29%
NP 389 706 509 120 2,217 1,915 1,056 -48.51%
-
NP to SH 477 772 558 142 2,217 1,915 1,056 -41.04%
-
Tax Rate 55.64% 37.74% 34.83% 54.02% 24.87% 20.01% 23.48% -
Total Cost 20,630 13,844 8,761 3,875 10,423 7,098 4,423 178.37%
-
Net Worth 28,132 22,705 24,129 26,822 28,551 28,425 28,662 -1.23%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 414 - - - 1,667 - - -
Div Payout % 86.91% - - - 75.24% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 28,132 22,705 24,129 26,822 28,551 28,425 28,662 -1.23%
NOSH 148,064 151,372 150,810 157,777 150,268 149,609 150,857 -1.23%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1.85% 4.85% 5.49% 3.00% 17.54% 21.25% 19.27% -
ROE 1.70% 3.40% 2.31% 0.53% 7.77% 6.74% 3.68% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 14.20 9.61 6.15 2.53 8.41 6.02 3.63 147.65%
EPS 0.32 0.51 0.37 0.09 1.48 1.28 0.70 -40.57%
DPS 0.28 0.00 0.00 0.00 1.11 0.00 0.00 -
NAPS 0.19 0.15 0.16 0.17 0.19 0.19 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 157,777
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 8.34 5.77 3.68 1.59 5.02 3.58 2.17 144.75%
EPS 0.19 0.31 0.22 0.06 0.88 0.76 0.42 -40.98%
DPS 0.16 0.00 0.00 0.00 0.66 0.00 0.00 -
NAPS 0.1116 0.0901 0.0958 0.1064 0.1133 0.1128 0.1137 -1.23%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.46 0.58 0.41 0.74 0.93 1.04 1.13 -
P/RPS 3.24 6.03 6.67 29.23 11.06 17.26 31.11 -77.77%
P/EPS 142.79 113.73 110.81 822.22 63.04 81.25 161.43 -7.83%
EY 0.70 0.88 0.90 0.12 1.59 1.23 0.62 8.40%
DY 0.61 0.00 0.00 0.00 1.19 0.00 0.00 -
P/NAPS 2.42 3.87 2.56 4.35 4.89 5.47 5.95 -45.01%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 24/11/05 26/08/05 25/05/05 28/02/05 30/11/04 27/08/04 -
Price 0.40 0.43 0.57 0.68 0.80 0.85 1.06 -
P/RPS 2.82 4.47 9.27 26.86 9.51 14.11 29.19 -78.85%
P/EPS 124.16 84.31 154.05 755.56 54.22 66.41 151.43 -12.36%
EY 0.81 1.19 0.65 0.13 1.84 1.51 0.66 14.58%
DY 0.70 0.00 0.00 0.00 1.39 0.00 0.00 -
P/NAPS 2.11 2.87 3.56 4.00 4.21 4.47 5.58 -47.61%

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