[BTECH] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 4.44%
YoY- -29.85%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 22,810 21,019 18,180 16,434 13,822 12,643 11,722 55.92%
PBT 974 877 1,666 2,327 2,280 2,926 2,646 -48.66%
Tax -460 -488 -636 -635 -635 -687 -595 -15.77%
NP 514 389 1,030 1,692 1,645 2,239 2,051 -60.28%
-
NP to SH 605 477 1,096 1,741 1,667 2,239 2,051 -55.72%
-
Tax Rate 47.23% 55.64% 38.18% 27.29% 27.85% 23.48% 22.49% -
Total Cost 22,296 20,630 17,150 14,742 12,177 10,404 9,671 74.60%
-
Net Worth 28,499 28,319 22,928 23,771 26,822 27,981 28,633 -0.31%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 417 417 1,634 3,307 3,307 1,634 1,677 -60.49%
Div Payout % 68.98% 87.49% 149.15% 189.98% 198.41% 73.01% 81.78% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 28,499 28,319 22,928 23,771 26,822 27,981 28,633 -0.31%
NOSH 149,999 149,047 152,857 148,571 157,777 147,272 150,701 -0.31%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.25% 1.85% 5.67% 10.30% 11.90% 17.71% 17.50% -
ROE 2.12% 1.68% 4.78% 7.32% 6.21% 8.00% 7.16% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 15.21 14.10 11.89 11.06 8.76 8.58 7.78 56.41%
EPS 0.40 0.32 0.72 1.17 1.06 1.52 1.36 -55.80%
DPS 0.28 0.28 1.07 2.23 2.10 1.11 1.11 -60.11%
NAPS 0.19 0.19 0.15 0.16 0.17 0.19 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 148,571
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 9.05 8.34 7.21 6.52 5.48 5.02 4.65 55.94%
EPS 0.24 0.19 0.43 0.69 0.66 0.89 0.81 -55.58%
DPS 0.17 0.17 0.65 1.31 1.31 0.65 0.67 -59.95%
NAPS 0.1131 0.1124 0.091 0.0943 0.1064 0.111 0.1136 -0.29%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.35 0.46 0.58 0.41 0.74 0.93 1.04 -
P/RPS 2.30 3.26 4.88 3.71 8.45 10.83 13.37 -69.10%
P/EPS 86.78 143.74 80.89 34.99 70.04 61.17 76.42 8.85%
EY 1.15 0.70 1.24 2.86 1.43 1.63 1.31 -8.32%
DY 0.80 0.61 1.84 5.43 2.83 1.19 1.07 -17.63%
P/NAPS 1.84 2.42 3.87 2.56 4.35 4.89 5.47 -51.66%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 28/02/06 24/11/05 26/08/05 25/05/05 28/02/05 30/11/04 -
Price 0.22 0.40 0.43 0.57 0.68 0.80 0.85 -
P/RPS 1.45 2.84 3.62 5.15 7.76 9.32 10.93 -74.02%
P/EPS 54.55 124.99 59.97 48.64 64.36 52.62 62.46 -8.63%
EY 1.83 0.80 1.67 2.06 1.55 1.90 1.60 9.37%
DY 1.27 0.70 2.49 3.91 3.08 1.39 1.31 -2.04%
P/NAPS 1.16 2.11 2.87 3.56 4.00 4.21 4.47 -59.34%

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