[BTECH] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -63.03%
YoY- -63.43%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 19,234 24,968 18,540 5,479 11,804 13,332 7.60%
PBT 2,772 1,996 1,562 1,380 4,054 5,570 -13.01%
Tax -640 -484 -544 -324 -1,166 -1,576 -16.48%
NP 2,132 1,512 1,018 1,056 2,888 3,994 -11.79%
-
NP to SH 2,052 1,612 1,116 1,056 2,888 3,994 -12.46%
-
Tax Rate 23.09% 24.25% 34.83% 23.48% 28.76% 28.29% -
Total Cost 17,102 23,456 17,522 4,423 8,916 9,338 12.85%
-
Net Worth 30,176 32,240 24,129 28,662 27,075 13,462 17.50%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 30,176 32,240 24,129 28,662 27,075 13,462 17.50%
NOSH 150,882 161,200 150,810 150,857 150,416 112,191 6.10%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 11.08% 6.06% 5.49% 19.27% 24.47% 29.96% -
ROE 6.80% 5.00% 4.63% 3.68% 10.67% 29.67% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 12.75 15.49 12.29 3.63 7.85 11.88 1.42%
EPS 1.36 1.00 0.74 0.70 1.92 3.56 -17.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.16 0.19 0.18 0.12 10.75%
Adjusted Per Share Value based on latest NOSH - 148,695
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 7.64 9.92 7.37 2.18 4.69 5.30 7.58%
EPS 0.82 0.64 0.44 0.42 1.15 1.59 -12.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1199 0.1281 0.0959 0.1139 0.1076 0.0535 17.50%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 0.30 0.22 0.41 1.13 0.86 0.00 -
P/RPS 2.35 1.42 3.34 31.11 10.96 0.00 -
P/EPS 22.06 22.00 55.41 161.43 44.79 0.00 -
EY 4.53 4.55 1.80 0.62 2.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.10 2.56 5.95 4.78 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/08/07 29/08/06 26/08/05 27/08/04 25/08/03 30/08/02 -
Price 0.50 0.29 0.57 1.06 1.05 0.40 -
P/RPS 3.92 1.87 4.64 29.19 13.38 3.37 3.06%
P/EPS 36.76 29.00 77.03 151.43 54.69 11.24 26.72%
EY 2.72 3.45 1.30 0.66 1.83 8.90 -21.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.45 3.56 5.58 5.83 3.33 -5.56%

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