[BTECH] YoY Annual (Unaudited) Result on 31-Dec-2004 [#4]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
YoY- -22.97%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 19,828 23,884 21,019 12,640 15,958 15,794 12,971 4.65%
PBT 2,111 1,810 877 2,951 4,103 4,096 4,290 -12.40%
Tax -679 -481 -488 -734 -1,225 -1,225 -1,280 -11.12%
NP 1,432 1,329 389 2,217 2,878 2,871 3,010 -12.98%
-
NP to SH 1,361 1,298 477 2,217 2,878 2,871 3,010 -13.86%
-
Tax Rate 32.16% 26.57% 55.64% 24.87% 29.86% 29.91% 29.84% -
Total Cost 18,396 22,555 20,630 10,423 13,080 12,923 9,961 7.31%
-
Net Worth 31,435 29,868 28,132 28,551 27,154 27,056 21,805 3.04%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - 414 1,667 1,674 1,668 1,423 -
Div Payout % - - 86.91% 75.24% 58.18% 58.12% 47.30% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 31,435 29,868 28,132 28,551 27,154 27,056 21,805 3.04%
NOSH 149,690 149,340 148,064 150,268 150,857 150,314 128,268 -0.08%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 7.22% 5.56% 1.85% 17.54% 18.03% 18.18% 23.21% -
ROE 4.33% 4.35% 1.70% 7.77% 10.60% 10.61% 13.80% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 13.25 15.99 14.20 8.41 10.58 10.51 10.11 4.73%
EPS 0.91 0.87 0.32 1.48 1.92 1.91 2.01 -13.77%
DPS 0.00 0.00 0.28 1.11 1.11 1.11 1.11 -
NAPS 0.21 0.20 0.19 0.19 0.18 0.18 0.17 3.12%
Adjusted Per Share Value based on latest NOSH - 147,272
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 7.87 9.48 8.34 5.02 6.33 6.27 5.15 4.64%
EPS 0.54 0.52 0.19 0.88 1.14 1.14 1.19 -13.87%
DPS 0.00 0.00 0.16 0.66 0.66 0.66 0.56 -
NAPS 0.1247 0.1185 0.1116 0.1133 0.1078 0.1074 0.0865 3.03%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/03 31/12/02 -
Price 0.29 0.22 0.46 0.93 1.28 1.28 0.38 -
P/RPS 2.19 1.38 3.24 11.06 12.10 12.18 3.76 -29.03%
P/EPS 31.90 25.31 142.79 63.04 67.09 67.02 16.19 -13.79%
EY 3.14 3.95 0.70 1.59 1.49 1.49 6.18 16.06%
DY 0.00 0.00 0.61 1.19 0.87 0.87 2.92 -
P/NAPS 1.38 1.10 2.42 4.89 7.11 7.11 2.24 -27.94%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/08 28/02/07 28/02/06 28/02/05 27/08/04 26/02/04 28/02/03 -
Price 0.38 0.40 0.40 0.80 1.06 1.27 0.31 -
P/RPS 2.87 2.50 2.82 9.51 10.02 12.09 3.07 -24.98%
P/EPS 41.79 46.02 124.16 54.22 55.56 66.49 13.21 -8.86%
EY 2.39 2.17 0.81 1.84 1.80 1.50 7.57 9.75%
DY 0.00 0.00 0.70 1.39 1.05 0.87 3.58 -
P/NAPS 1.81 2.00 2.11 4.21 5.89 7.06 1.82 -23.82%

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