[BTECH] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -2.21%
YoY- -3.14%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 24,133 21,019 12,643 15,794 13,130 16.42%
PBT 1,936 877 2,926 4,097 4,396 -18.52%
Tax -530 -488 -687 -1,227 -1,433 -22.00%
NP 1,406 389 2,239 2,870 2,963 -16.99%
-
NP to SH 1,359 477 2,239 2,870 2,963 -17.69%
-
Tax Rate 27.38% 55.64% 23.48% 29.95% 32.60% -
Total Cost 22,727 20,630 10,404 12,924 10,167 22.25%
-
Net Worth 29,450 28,319 27,981 27,199 21,356 8.35%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 434 417 1,634 1,677 - -
Div Payout % 31.94% 87.49% 73.01% 58.44% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 29,450 28,319 27,981 27,199 21,356 8.35%
NOSH 155,000 149,047 147,272 151,111 125,625 5.38%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 5.83% 1.85% 17.71% 18.17% 22.57% -
ROE 4.61% 1.68% 8.00% 10.55% 13.87% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 15.57 14.10 8.58 10.45 10.45 10.47%
EPS 0.88 0.32 1.52 1.90 2.36 -21.84%
DPS 0.28 0.28 1.11 1.11 0.00 -
NAPS 0.19 0.19 0.19 0.18 0.17 2.81%
Adjusted Per Share Value based on latest NOSH - 151,111
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 9.58 8.34 5.02 6.27 5.21 16.43%
EPS 0.54 0.19 0.89 1.14 1.18 -17.74%
DPS 0.17 0.17 0.65 0.67 0.00 -
NAPS 0.1169 0.1124 0.111 0.1079 0.0847 8.38%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.22 0.46 0.93 1.28 0.38 -
P/RPS 1.41 3.26 10.83 12.25 3.64 -21.09%
P/EPS 25.09 143.74 61.17 67.39 16.11 11.70%
EY 3.99 0.70 1.63 1.48 6.21 -10.46%
DY 1.27 0.61 1.19 0.87 0.00 -
P/NAPS 1.16 2.42 4.89 7.11 2.24 -15.15%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 28/02/07 28/02/06 28/02/05 26/02/04 28/02/03 -
Price 0.40 0.40 0.80 1.27 0.31 -
P/RPS 2.57 2.84 9.32 12.15 2.97 -3.54%
P/EPS 45.62 124.99 52.62 66.87 13.14 36.47%
EY 2.19 0.80 1.90 1.50 7.61 -26.74%
DY 0.70 0.70 1.39 0.87 0.00 -
P/NAPS 2.11 2.11 4.21 7.06 1.82 3.76%

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