[BTECH] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -53.12%
YoY- 7.41%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 18,928 14,504 9,865 4,907 19,828 14,404 9,617 56.73%
PBT 2,077 2,292 1,583 825 2,111 2,169 1,386 30.79%
Tax -644 -518 -346 -155 -679 -531 -320 59.06%
NP 1,433 1,774 1,237 670 1,432 1,638 1,066 21.69%
-
NP to SH 1,422 1,711 1,188 638 1,361 1,588 1,026 24.18%
-
Tax Rate 31.01% 22.60% 21.86% 18.79% 32.16% 24.48% 23.09% -
Total Cost 17,495 12,730 8,628 4,237 18,396 12,766 8,551 60.81%
-
Net Worth 30,085 30,194 30,331 31,158 31,435 29,962 30,176 -0.20%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 30,085 30,194 30,331 31,158 31,435 29,962 30,176 -0.20%
NOSH 250,714 251,617 252,765 148,372 149,690 149,811 150,882 40.07%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.57% 12.23% 12.54% 13.65% 7.22% 11.37% 11.08% -
ROE 4.73% 5.67% 3.92% 2.05% 4.33% 5.30% 3.40% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 7.55 5.76 3.90 3.31 13.25 9.61 6.37 11.93%
EPS 0.56 0.68 0.47 0.43 0.91 1.06 0.68 -12.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.21 0.21 0.20 0.20 -28.75%
Adjusted Per Share Value based on latest NOSH - 148,372
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 7.51 5.76 3.91 1.95 7.87 5.72 3.82 56.61%
EPS 0.56 0.68 0.47 0.25 0.54 0.63 0.41 22.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1194 0.1198 0.1204 0.1236 0.1247 0.1189 0.1197 -0.16%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.15 0.20 0.29 0.35 0.29 0.41 0.30 -
P/RPS 1.99 3.47 7.43 10.58 2.19 4.26 4.71 -43.54%
P/EPS 26.45 29.41 61.70 81.40 31.90 38.68 44.12 -28.79%
EY 3.78 3.40 1.62 1.23 3.14 2.59 2.27 40.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.67 2.42 1.67 1.38 2.05 1.50 -11.39%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 18/11/08 28/08/08 22/05/08 27/02/08 29/11/07 30/08/07 -
Price 0.15 0.29 0.29 0.41 0.38 0.54 0.50 -
P/RPS 1.99 5.03 7.43 12.40 2.87 5.62 7.84 -59.74%
P/EPS 26.45 42.65 61.70 95.35 41.79 50.94 73.53 -49.26%
EY 3.78 2.34 1.62 1.05 2.39 1.96 1.36 97.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 2.42 2.42 1.95 1.81 2.70 2.50 -36.87%

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