[BTECH] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -18.27%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 21,019 12,640 15,794 12,971 17.43%
PBT 877 2,951 4,096 4,290 -41.06%
Tax -488 -734 -1,225 -1,280 -27.46%
NP 389 2,217 2,871 3,010 -49.41%
-
NP to SH 477 2,217 2,871 3,010 -45.85%
-
Tax Rate 55.64% 24.87% 29.91% 29.84% -
Total Cost 20,630 10,423 12,923 9,961 27.43%
-
Net Worth 28,132 28,551 27,056 21,805 8.85%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 414 1,667 1,668 1,423 -33.71%
Div Payout % 86.91% 75.24% 58.12% 47.30% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 28,132 28,551 27,056 21,805 8.85%
NOSH 148,064 150,268 150,314 128,268 4.89%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 1.85% 17.54% 18.18% 23.21% -
ROE 1.70% 7.77% 10.61% 13.80% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 14.20 8.41 10.51 10.11 11.97%
EPS 0.32 1.48 1.91 2.01 -45.77%
DPS 0.28 1.11 1.11 1.11 -36.78%
NAPS 0.19 0.19 0.18 0.17 3.77%
Adjusted Per Share Value based on latest NOSH - 125,625
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 8.35 5.02 6.27 5.15 17.46%
EPS 0.19 0.88 1.14 1.20 -45.87%
DPS 0.16 0.66 0.66 0.57 -34.49%
NAPS 0.1118 0.1134 0.1075 0.0866 8.87%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.46 0.93 1.28 0.38 -
P/RPS 3.24 11.06 12.18 3.76 -4.83%
P/EPS 142.79 63.04 67.02 16.19 106.47%
EY 0.70 1.59 1.49 6.18 -51.58%
DY 0.61 1.19 0.87 2.92 -40.63%
P/NAPS 2.42 4.89 7.11 2.24 2.60%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 28/02/06 28/02/05 26/02/04 28/02/03 -
Price 0.40 0.80 1.27 0.31 -
P/RPS 2.82 9.51 12.09 3.07 -2.78%
P/EPS 124.16 54.22 66.49 13.21 110.89%
EY 0.81 1.84 1.50 7.57 -52.49%
DY 0.70 1.39 0.87 3.58 -41.92%
P/NAPS 2.11 4.21 7.06 1.82 5.04%

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