[BTECH] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 3.94%
YoY- 0.3%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 23,423 22,810 13,822 15,624 13,332 14,449 10.13%
PBT 2,368 974 2,280 4,143 4,420 5,366 -15.08%
Tax -576 -460 -635 -1,160 -1,446 -1,621 -18.68%
NP 1,792 514 1,645 2,983 2,974 3,745 -13.69%
-
NP to SH 1,683 605 1,667 2,983 2,974 3,745 -14.77%
-
Tax Rate 24.32% 47.23% 27.85% 28.00% 32.71% 30.21% -
Total Cost 21,631 22,296 12,177 12,641 10,358 10,704 15.09%
-
Net Worth 29,699 28,499 26,822 28,262 27,045 0 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 434 417 3,307 1,677 - - -
Div Payout % 25.79% 68.98% 198.41% 56.23% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 29,699 28,499 26,822 28,262 27,045 0 -
NOSH 148,499 149,999 157,777 148,750 150,249 113,461 5.52%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 7.65% 2.25% 11.90% 19.09% 22.31% 25.92% -
ROE 5.67% 2.12% 6.21% 10.55% 11.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 15.77 15.21 8.76 10.50 8.87 12.73 4.37%
EPS 1.13 0.40 1.06 2.01 1.98 3.30 -19.28%
DPS 0.29 0.28 2.10 1.11 0.00 0.00 -
NAPS 0.20 0.19 0.17 0.19 0.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 148,750
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 9.29 9.05 5.48 6.20 5.29 5.73 10.14%
EPS 0.67 0.24 0.66 1.18 1.18 1.49 -14.76%
DPS 0.17 0.17 1.31 0.67 0.00 0.00 -
NAPS 0.1179 0.1131 0.1064 0.1122 0.1073 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 0.40 0.35 0.74 1.23 0.31 0.00 -
P/RPS 2.54 2.30 8.45 11.71 3.49 0.00 -
P/EPS 35.29 86.78 70.04 61.34 15.66 0.00 -
EY 2.83 1.15 1.43 1.63 6.39 0.00 -
DY 0.73 0.80 2.83 0.90 0.00 0.00 -
P/NAPS 2.00 1.84 4.35 6.47 1.72 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/07 29/05/06 25/05/05 28/05/04 30/05/03 - -
Price 0.28 0.22 0.68 1.23 0.47 0.00 -
P/RPS 1.78 1.45 7.76 11.71 5.30 0.00 -
P/EPS 24.71 54.55 64.36 61.34 23.74 0.00 -
EY 4.05 1.83 1.55 1.63 4.21 0.00 -
DY 1.04 1.27 3.08 0.90 0.00 0.00 -
P/NAPS 1.40 1.16 4.00 6.47 2.61 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