[BTECH] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 53.02%
YoY- 68.63%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 2,663 2,816 2,709 7,183 2,916 2,986 3,443 -15.75%
PBT 473 907 252 1,818 1,166 861 561 -10.76%
Tax -131 -193 -116 -528 -323 -260 -360 -49.06%
NP 342 714 136 1,290 843 601 201 42.56%
-
NP to SH 342 714 136 1,290 843 601 201 42.56%
-
Tax Rate 27.70% 21.28% 46.03% 29.04% 27.70% 30.20% 64.17% -
Total Cost 2,321 2,102 2,573 5,893 2,073 2,385 3,242 -19.98%
-
Net Worth 28,252 28,262 27,199 27,000 27,096 27,045 21,356 20.52%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 1,677 - - - - -
Div Payout % - - 1,233.33% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 28,252 28,262 27,199 27,000 27,096 27,045 21,356 20.52%
NOSH 148,695 148,750 151,111 149,999 150,535 150,249 125,625 11.90%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 12.84% 25.36% 5.02% 17.96% 28.91% 20.13% 5.84% -
ROE 1.21% 2.53% 0.50% 4.78% 3.11% 2.22% 0.94% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.79 1.89 1.79 4.79 1.94 1.99 2.74 -24.72%
EPS 0.23 0.48 0.09 0.86 0.56 0.40 0.16 27.39%
DPS 0.00 0.00 1.11 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.18 0.18 0.18 0.18 0.17 7.70%
Adjusted Per Share Value based on latest NOSH - 149,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.06 1.12 1.08 2.85 1.16 1.19 1.37 -15.73%
EPS 0.14 0.28 0.05 0.51 0.33 0.24 0.08 45.26%
DPS 0.00 0.00 0.67 0.00 0.00 0.00 0.00 -
NAPS 0.1122 0.1123 0.1081 0.1073 0.1076 0.1074 0.0848 20.54%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.13 1.23 1.28 1.22 0.86 0.31 0.38 -
P/RPS 63.10 64.97 71.40 25.48 44.40 15.60 13.87 174.81%
P/EPS 491.30 256.25 1,422.22 141.86 153.57 77.50 237.50 62.42%
EY 0.20 0.39 0.07 0.70 0.65 1.29 0.42 -39.04%
DY 0.00 0.00 0.87 0.00 0.00 0.00 0.00 -
P/NAPS 5.95 6.47 7.11 6.78 4.78 1.72 2.24 91.91%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 26/02/04 27/11/03 25/08/03 30/05/03 28/02/03 -
Price 1.06 1.23 1.27 1.33 1.05 0.47 0.31 -
P/RPS 59.19 64.97 70.84 27.77 54.21 23.65 11.31 201.73%
P/EPS 460.87 256.25 1,411.11 154.65 187.50 117.50 193.75 78.28%
EY 0.22 0.39 0.07 0.65 0.53 0.85 0.52 -43.67%
DY 0.00 0.00 0.87 0.00 0.00 0.00 0.00 -
P/NAPS 5.58 6.47 7.06 7.39 5.83 2.61 1.82 111.18%

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