[BTECH] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -15.95%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 12,366 13,332 13,130 12,649 14,443 14,449 15,553 -14.21%
PBT 3,638 4,420 4,396 4,992 5,805 5,366 6,038 -28.72%
Tax -1,228 -1,446 -1,433 -1,546 -1,705 -1,621 -1,831 -23.43%
NP 2,410 2,974 2,963 3,446 4,100 3,745 4,207 -31.09%
-
NP to SH 2,410 2,974 2,963 3,446 4,100 3,745 4,207 -31.09%
-
Tax Rate 33.75% 32.71% 32.60% 30.97% 29.37% 30.21% 30.32% -
Total Cost 9,956 10,358 10,167 9,203 10,343 10,704 11,346 -8.36%
-
Net Worth 27,096 27,045 21,356 25,500 13,507 0 0 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 27,096 27,045 21,356 25,500 13,507 0 0 -
NOSH 150,535 150,249 125,625 150,000 112,560 113,461 112,131 21.76%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 19.49% 22.31% 22.57% 27.24% 28.39% 25.92% 27.05% -
ROE 8.89% 11.00% 13.87% 13.51% 30.35% 0.00% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 8.21 8.87 10.45 8.43 12.83 12.73 13.87 -29.56%
EPS 1.60 1.98 2.36 2.30 3.64 3.30 3.75 -43.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.17 0.17 0.12 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 150,000
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 4.91 5.29 5.21 5.02 5.73 5.73 6.17 -14.16%
EPS 0.96 1.18 1.18 1.37 1.63 1.49 1.67 -30.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1075 0.1073 0.0847 0.1012 0.0536 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 - - - -
Price 0.86 0.31 0.38 0.38 0.00 0.00 0.00 -
P/RPS 10.47 3.49 3.64 4.51 0.00 0.00 0.00 -
P/EPS 53.72 15.66 16.11 16.54 0.00 0.00 0.00 -
EY 1.86 6.39 6.21 6.05 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.78 1.72 2.24 2.24 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 30/05/03 28/02/03 - - - - -
Price 1.05 0.47 0.31 0.00 0.00 0.00 0.00 -
P/RPS 12.78 5.30 2.97 0.00 0.00 0.00 0.00 -
P/EPS 65.59 23.74 13.14 0.00 0.00 0.00 0.00 -
EY 1.52 4.21 7.61 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.83 2.61 1.82 0.00 0.00 0.00 0.00 -

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