[BTECH] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 425.0%
YoY- 18.8%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 3,630 3,534 2,663 2,816 2,709 7,183 2,916 15.64%
PBT 532 1,014 473 907 252 1,818 1,166 -40.59%
Tax -208 -155 -131 -193 -116 -528 -323 -25.32%
NP 324 859 342 714 136 1,290 843 -46.98%
-
NP to SH 324 859 342 714 136 1,290 843 -46.98%
-
Tax Rate 39.10% 15.29% 27.70% 21.28% 46.03% 29.04% 27.70% -
Total Cost 3,306 2,675 2,321 2,102 2,573 5,893 2,073 36.30%
-
Net Worth 27,981 28,633 28,252 28,262 27,199 27,000 27,096 2.15%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 1,634 - - - 1,677 - - -
Div Payout % 504.55% - - - 1,233.33% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 27,981 28,633 28,252 28,262 27,199 27,000 27,096 2.15%
NOSH 147,272 150,701 148,695 148,750 151,111 149,999 150,535 -1.44%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.93% 24.31% 12.84% 25.36% 5.02% 17.96% 28.91% -
ROE 1.16% 3.00% 1.21% 2.53% 0.50% 4.78% 3.11% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 2.46 2.35 1.79 1.89 1.79 4.79 1.94 17.06%
EPS 0.22 0.57 0.23 0.48 0.09 0.86 0.56 -46.20%
DPS 1.11 0.00 0.00 0.00 1.11 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.19 0.18 0.18 0.18 3.65%
Adjusted Per Share Value based on latest NOSH - 148,750
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 1.44 1.40 1.06 1.12 1.08 2.85 1.16 15.42%
EPS 0.13 0.34 0.14 0.28 0.05 0.51 0.33 -46.10%
DPS 0.65 0.00 0.00 0.00 0.67 0.00 0.00 -
NAPS 0.111 0.1136 0.1121 0.1122 0.1079 0.1071 0.1075 2.14%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.93 1.04 1.13 1.23 1.28 1.22 0.86 -
P/RPS 37.73 44.35 63.10 64.97 71.40 25.48 44.40 -10.23%
P/EPS 422.73 182.46 491.30 256.25 1,422.22 141.86 153.57 95.81%
EY 0.24 0.55 0.20 0.39 0.07 0.70 0.65 -48.37%
DY 1.19 0.00 0.00 0.00 0.87 0.00 0.00 -
P/NAPS 4.89 5.47 5.95 6.47 7.11 6.78 4.78 1.52%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 27/08/04 28/05/04 26/02/04 27/11/03 25/08/03 -
Price 0.80 0.85 1.06 1.23 1.27 1.33 1.05 -
P/RPS 32.46 36.25 59.19 64.97 70.84 27.77 54.21 -28.84%
P/EPS 363.64 149.12 460.87 256.25 1,411.11 154.65 187.50 55.20%
EY 0.27 0.67 0.22 0.39 0.07 0.65 0.53 -36.08%
DY 1.39 0.00 0.00 0.00 0.87 0.00 0.00 -
P/NAPS 4.21 4.47 5.58 6.47 7.06 7.39 5.83 -19.43%

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