[BTECH] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -17.37%
YoY- -30.12%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 19,264 25,742 18,180 11,722 16,528 12,649 8.77%
PBT 2,367 1,481 1,666 2,646 4,406 4,992 -13.85%
Tax -686 -435 -636 -595 -1,471 -1,546 -14.99%
NP 1,681 1,046 1,030 2,051 2,935 3,446 -13.36%
-
NP to SH 1,619 1,033 1,096 2,051 2,935 3,446 -14.01%
-
Tax Rate 28.98% 29.37% 38.18% 22.49% 33.39% 30.97% -
Total Cost 17,583 24,696 17,150 9,671 13,593 9,203 13.81%
-
Net Worth 30,378 28,337 22,928 28,633 27,000 25,500 3.56%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 434 417 1,634 1,677 - - -
Div Payout % 26.81% 40.40% 149.15% 81.78% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 30,378 28,337 22,928 28,633 27,000 25,500 3.56%
NOSH 151,891 149,142 152,857 150,701 149,999 150,000 0.25%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.73% 4.06% 5.67% 17.50% 17.76% 27.24% -
ROE 5.33% 3.65% 4.78% 7.16% 10.87% 13.51% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 12.68 17.26 11.89 7.78 11.02 8.43 8.50%
EPS 1.07 0.69 0.72 1.36 1.96 2.30 -14.18%
DPS 0.29 0.28 1.07 1.11 0.00 0.00 -
NAPS 0.20 0.19 0.15 0.19 0.18 0.17 3.30%
Adjusted Per Share Value based on latest NOSH - 150,701
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 7.65 10.23 7.22 4.66 6.57 5.03 8.74%
EPS 0.64 0.41 0.44 0.81 1.17 1.37 -14.11%
DPS 0.17 0.17 0.65 0.67 0.00 0.00 -
NAPS 0.1207 0.1126 0.0911 0.1138 0.1073 0.1013 3.56%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.41 0.27 0.58 1.04 1.22 0.38 -
P/RPS 3.23 1.56 4.88 13.37 11.07 4.51 -6.45%
P/EPS 38.47 38.98 80.89 76.42 62.35 16.54 18.37%
EY 2.60 2.57 1.24 1.31 1.60 6.05 -15.53%
DY 0.70 1.04 1.84 1.07 0.00 0.00 -
P/NAPS 2.05 1.42 3.87 5.47 6.78 2.24 -1.75%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/11/07 27/11/06 24/11/05 30/11/04 27/11/03 - -
Price 0.54 0.33 0.43 0.85 1.33 0.00 -
P/RPS 4.26 1.91 3.62 10.93 12.07 0.00 -
P/EPS 50.66 47.64 59.97 62.46 67.97 0.00 -
EY 1.97 2.10 1.67 1.60 1.47 0.00 -
DY 0.53 0.85 2.49 1.31 0.00 0.00 -
P/NAPS 2.70 1.74 2.87 4.47 7.39 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