[BTECH] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 7.89%
YoY- 2.22%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 17,654 18,601 19,628 19,776 19,359 19,528 19,264 -5.64%
PBT 1,700 2,075 2,232 2,306 2,144 2,109 2,367 -19.78%
Tax -641 -660 -578 -617 -587 -591 -686 -4.41%
NP 1,059 1,415 1,654 1,689 1,557 1,518 1,681 -26.49%
-
NP to SH 1,096 1,404 1,575 1,614 1,496 1,452 1,619 -22.88%
-
Tax Rate 37.71% 31.81% 25.90% 26.76% 27.38% 28.02% 28.98% -
Total Cost 16,595 17,186 17,974 18,087 17,802 18,010 17,583 -3.77%
-
Net Worth 30,461 30,699 29,885 29,999 31,158 31,733 30,378 0.18%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - 434 -
Div Payout % - - - - - - 26.81% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 30,461 30,699 29,885 29,999 31,158 31,733 30,378 0.18%
NOSH 253,846 255,833 249,047 250,000 148,372 151,111 151,891 40.78%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 6.00% 7.61% 8.43% 8.54% 8.04% 7.77% 8.73% -
ROE 3.60% 4.57% 5.27% 5.38% 4.80% 4.58% 5.33% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 6.95 7.27 7.88 7.91 13.05 12.92 12.68 -33.00%
EPS 0.43 0.55 0.63 0.65 1.01 0.96 1.07 -45.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.29 -
NAPS 0.12 0.12 0.12 0.12 0.21 0.21 0.20 -28.84%
Adjusted Per Share Value based on latest NOSH - 250,000
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 7.01 7.38 7.79 7.85 7.68 7.75 7.64 -5.57%
EPS 0.43 0.56 0.63 0.64 0.59 0.58 0.64 -23.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.17 -
NAPS 0.1209 0.1218 0.1186 0.119 0.1236 0.1259 0.1205 0.22%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.10 0.15 0.20 0.29 0.35 0.29 0.41 -
P/RPS 1.44 2.06 2.54 3.67 2.68 2.24 3.23 -41.61%
P/EPS 23.16 27.33 31.63 44.92 34.71 30.18 38.47 -28.67%
EY 4.32 3.66 3.16 2.23 2.88 3.31 2.60 40.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.70 -
P/NAPS 0.83 1.25 1.67 2.42 1.67 1.38 2.05 -45.24%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 14/05/09 23/02/09 18/11/08 28/08/08 22/05/08 27/02/08 29/11/07 -
Price 0.13 0.15 0.29 0.29 0.41 0.38 0.54 -
P/RPS 1.87 2.06 3.68 3.67 3.14 2.94 4.26 -42.21%
P/EPS 30.11 27.33 45.86 44.92 40.66 39.55 50.66 -29.28%
EY 3.32 3.66 2.18 2.23 2.46 2.53 1.97 41.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.53 -
P/NAPS 1.08 1.25 2.42 2.42 1.95 1.81 2.70 -45.68%

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