[BTECH] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 4.44%
YoY- -29.85%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 19,776 21,266 24,233 16,434 15,371 12,366 14,443 5.37%
PBT 2,306 2,324 1,094 2,327 3,450 3,638 5,805 -14.24%
Tax -617 -608 -458 -635 -968 -1,228 -1,705 -15.57%
NP 1,689 1,716 636 1,692 2,482 2,410 4,100 -13.72%
-
NP to SH 1,614 1,579 725 1,741 2,482 2,410 4,100 -14.37%
-
Tax Rate 26.76% 26.16% 41.86% 27.29% 28.06% 33.75% 29.37% -
Total Cost 18,087 19,550 23,597 14,742 12,889 9,956 10,343 9.75%
-
Net Worth 29,999 29,793 29,777 23,771 28,252 27,096 13,507 14.21%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - 434 417 3,307 1,677 - - -
Div Payout % - 27.49% 57.56% 189.98% 67.58% - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 29,999 29,793 29,777 23,771 28,252 27,096 13,507 14.21%
NOSH 250,000 148,965 148,888 148,571 148,695 150,535 112,560 14.21%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 8.54% 8.07% 2.62% 10.30% 16.15% 19.49% 28.39% -
ROE 5.38% 5.30% 2.43% 7.32% 8.79% 8.89% 30.35% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 7.91 14.28 16.28 11.06 10.34 8.21 12.83 -7.73%
EPS 0.65 1.06 0.49 1.17 1.67 1.60 3.64 -24.93%
DPS 0.00 0.29 0.28 2.23 1.11 0.00 0.00 -
NAPS 0.12 0.20 0.20 0.16 0.19 0.18 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 148,571
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 7.86 8.45 9.63 6.53 6.11 4.91 5.74 5.37%
EPS 0.64 0.63 0.29 0.69 0.99 0.96 1.63 -14.41%
DPS 0.00 0.17 0.17 1.31 0.67 0.00 0.00 -
NAPS 0.1192 0.1184 0.1183 0.0944 0.1122 0.1076 0.0537 14.19%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 0.29 0.30 0.22 0.41 1.13 0.86 0.00 -
P/RPS 3.67 2.10 1.35 3.71 10.93 10.47 0.00 -
P/EPS 44.92 28.30 45.18 34.99 67.70 53.72 0.00 -
EY 2.23 3.53 2.21 2.86 1.48 1.86 0.00 -
DY 0.00 0.97 1.27 5.43 0.98 0.00 0.00 -
P/NAPS 2.42 1.50 1.10 2.56 5.95 4.78 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 30/08/07 29/08/06 26/08/05 27/08/04 25/08/03 - -
Price 0.29 0.50 0.29 0.57 1.06 1.05 0.00 -
P/RPS 3.67 3.50 1.78 5.15 10.25 12.78 0.00 -
P/EPS 44.92 47.17 59.56 48.64 63.50 65.59 0.00 -
EY 2.23 2.12 1.68 2.06 1.57 1.52 0.00 -
DY 0.00 0.58 0.97 3.91 1.05 0.00 0.00 -
P/NAPS 2.42 2.50 1.45 3.56 5.58 5.83 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