Highlights

[BTECH] QoQ Annualized Quarter Result on 2006-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 29-Aug-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 30-Jun-2006  [#2]
Profit Trend QoQ -     49.26%    YoY -     44.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 20,304 23,884 25,697 24,968 23,144 21,019 19,400 3.09%
  QoQ % -14.99% -7.06% 2.92% 7.88% 10.11% 8.35% -
  Horiz. % 104.66% 123.11% 132.46% 128.70% 119.30% 108.35% 100.00%
PBT 3,160 1,810 2,317 1,996 1,432 877 1,512 63.54%
  QoQ % 74.59% -21.89% 16.10% 39.39% 63.28% -42.00% -
  Horiz. % 208.99% 119.71% 153.26% 132.01% 94.71% 58.00% 100.00%
Tax -636 -481 -500 -484 -452 -488 -570 7.50%
  QoQ % -32.22% 3.80% -3.31% -7.08% 7.38% 14.49% -
  Horiz. % 111.45% 84.29% 87.62% 84.81% 79.21% 85.51% 100.00%
NP 2,524 1,329 1,817 1,512 980 389 941 93.12%
  QoQ % 89.92% -26.87% 20.19% 54.29% 151.93% -58.68% -
  Horiz. % 268.13% 141.18% 193.06% 160.62% 104.11% 41.32% 100.00%
NP to SH 2,376 1,298 1,770 1,612 1,080 477 1,029 74.75%
  QoQ % 83.05% -26.69% 9.84% 49.26% 126.42% -53.66% -
  Horiz. % 230.83% 126.10% 172.02% 156.61% 104.92% 46.34% 100.00%
Tax Rate 20.13 % 26.57 % 21.58 % 24.25 % 31.56 % 55.64 % 37.74 % -34.26%
  QoQ % -24.24% 23.12% -11.01% -23.16% -43.28% 47.43% -
  Horiz. % 53.34% 70.40% 57.18% 64.26% 83.62% 147.43% 100.00%
Total Cost 17,780 22,555 23,880 23,456 22,164 20,630 18,458 -2.47%
  QoQ % -21.17% -5.55% 1.81% 5.83% 7.44% 11.76% -
  Horiz. % 96.32% 122.19% 129.37% 127.07% 120.07% 111.76% 100.00%
Net Worth 29,699 29,868 28,350 32,240 28,499 28,132 22,705 19.62%
  QoQ % -0.56% 5.35% -12.06% 13.12% 1.31% 23.90% -
  Horiz. % 130.80% 131.54% 124.86% 141.99% 125.52% 123.90% 100.00%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - 414 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 86.91 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 29,699 29,868 28,350 32,240 28,499 28,132 22,705 19.62%
  QoQ % -0.56% 5.35% -12.06% 13.12% 1.31% 23.90% -
  Horiz. % 130.80% 131.54% 124.86% 141.99% 125.52% 123.90% 100.00%
NOSH 148,499 149,340 149,213 161,200 149,999 148,064 151,372 -1.27%
  QoQ % -0.56% 0.09% -7.44% 7.47% 1.31% -2.19% -
  Horiz. % 98.10% 98.66% 98.57% 106.49% 99.09% 97.81% 100.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 12.43 % 5.56 % 7.07 % 6.06 % 4.23 % 1.85 % 4.85 % 87.39%
  QoQ % 123.56% -21.36% 16.67% 43.26% 128.65% -61.86% -
  Horiz. % 256.29% 114.64% 145.77% 124.95% 87.22% 38.14% 100.00%
ROE 8.00 % 4.35 % 6.25 % 5.00 % 3.79 % 1.70 % 4.53 % 46.15%
  QoQ % 83.91% -30.40% 25.00% 31.93% 122.94% -62.47% -
  Horiz. % 176.60% 96.03% 137.97% 110.38% 83.66% 37.53% 100.00%
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 13.67 15.99 17.22 15.49 15.43 14.20 12.82 4.38%
  QoQ % -14.51% -7.14% 11.17% 0.39% 8.66% 10.76% -
  Horiz. % 106.63% 124.73% 134.32% 120.83% 120.36% 110.76% 100.00%
EPS 1.60 0.87 1.19 1.00 0.72 0.32 0.68 77.00%
  QoQ % 83.91% -26.89% 19.00% 38.89% 125.00% -52.94% -
  Horiz. % 235.29% 127.94% 175.00% 147.06% 105.88% 47.06% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.28 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2000 0.2000 0.1900 0.2000 0.1900 0.1900 0.1500 21.16%
  QoQ % 0.00% 5.26% -5.00% 5.26% 0.00% 26.67% -
  Horiz. % 133.33% 133.33% 126.67% 133.33% 126.67% 126.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 8.06 9.48 10.20 9.91 9.18 8.34 7.70 3.10%
  QoQ % -14.98% -7.06% 2.93% 7.95% 10.07% 8.31% -
  Horiz. % 104.68% 123.12% 132.47% 128.70% 119.22% 108.31% 100.00%
EPS 0.94 0.52 0.70 0.64 0.43 0.19 0.41 73.96%
  QoQ % 80.77% -25.71% 9.38% 48.84% 126.32% -53.66% -
  Horiz. % 229.27% 126.83% 170.73% 156.10% 104.88% 46.34% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.16 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1179 0.1185 0.1125 0.1279 0.1131 0.1116 0.0901 19.65%
  QoQ % -0.51% 5.33% -12.04% 13.09% 1.34% 23.86% -
  Horiz. % 130.85% 131.52% 124.86% 141.95% 125.53% 123.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.4000 0.2200 0.2700 0.2200 0.3500 0.4600 0.5800 -
P/RPS 2.93 1.38 1.57 1.42 2.27 3.24 4.53 -25.23%
  QoQ % 112.32% -12.10% 10.56% -37.44% -29.94% -28.48% -
  Horiz. % 64.68% 30.46% 34.66% 31.35% 50.11% 71.52% 100.00%
P/EPS 25.00 25.31 22.75 22.00 48.61 142.79 85.29 -55.91%
  QoQ % -1.22% 11.25% 3.41% -54.74% -65.96% 67.42% -
  Horiz. % 29.31% 29.68% 26.67% 25.79% 56.99% 167.42% 100.00%
EY 4.00 3.95 4.40 4.55 2.06 0.70 1.17 127.11%
  QoQ % 1.27% -10.23% -3.30% 120.87% 194.29% -40.17% -
  Horiz. % 341.88% 337.61% 376.07% 388.89% 176.07% 59.83% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.61 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.00 1.10 1.42 1.10 1.84 2.42 3.87 -35.63%
  QoQ % 81.82% -22.54% 29.09% -40.22% -23.97% -37.47% -
  Horiz. % 51.68% 28.42% 36.69% 28.42% 47.55% 62.53% 100.00%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 28/02/07 27/11/06 29/08/06 29/05/06 28/02/06 24/11/05 -
Price 0.2800 0.4000 0.3300 0.2900 0.2200 0.4000 0.4300 -
P/RPS 2.05 2.50 1.92 1.87 1.43 2.82 3.36 -28.09%
  QoQ % -18.00% 30.21% 2.67% 30.77% -49.29% -16.07% -
  Horiz. % 61.01% 74.40% 57.14% 55.65% 42.56% 83.93% 100.00%
P/EPS 17.50 46.02 27.81 29.00 30.56 124.16 63.24 -57.57%
  QoQ % -61.97% 65.48% -4.10% -5.10% -75.39% 96.33% -
  Horiz. % 27.67% 72.77% 43.98% 45.86% 48.32% 196.33% 100.00%
EY 5.71 2.17 3.60 3.45 3.27 0.81 1.58 135.68%
  QoQ % 163.13% -39.72% 4.35% 5.50% 303.70% -48.73% -
  Horiz. % 361.39% 137.34% 227.85% 218.35% 206.96% 51.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.70 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.40 2.00 1.74 1.45 1.16 2.11 2.87 -38.06%
  QoQ % -30.00% 14.94% 20.00% 25.00% -45.02% -26.48% -
  Horiz. % 48.78% 69.69% 60.63% 50.52% 40.42% 73.52% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

304  542  620  953 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.355+0.06 
 MTRONIC 0.135+0.015 
 PHB 0.035+0.005 
 HWGB 0.98+0.135 
 EAH 0.03-0.005 
 INIX 0.345+0.08 
 SAPNRG 0.125+0.005 
 KANGER 0.1750.00 
 KNM 0.225+0.015 
 MTRONIC-WA 0.09+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS