Highlights

[BTECH] QoQ Annualized Quarter Result on 2007-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 30-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Jun-2007  [#2]
Profit Trend QoQ -     -13.64%    YoY -     27.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 19,628 19,828 19,205 19,234 20,304 23,884 25,697 -16.43%
  QoQ % -1.01% 3.24% -0.15% -5.27% -14.99% -7.06% -
  Horiz. % 76.38% 77.16% 74.74% 74.85% 79.01% 92.94% 100.00%
PBT 3,300 2,111 2,892 2,772 3,160 1,810 2,317 26.55%
  QoQ % 56.32% -27.01% 4.33% -12.28% 74.59% -21.89% -
  Horiz. % 142.41% 91.10% 124.80% 119.62% 136.36% 78.11% 100.00%
Tax -620 -679 -708 -640 -636 -481 -500 15.40%
  QoQ % 8.69% 4.10% -10.62% -0.63% -32.22% 3.80% -
  Horiz. % 124.00% 135.80% 141.60% 128.00% 127.20% 96.20% 100.00%
NP 2,680 1,432 2,184 2,132 2,524 1,329 1,817 29.53%
  QoQ % 87.15% -34.43% 2.44% -15.53% 89.92% -26.87% -
  Horiz. % 147.47% 78.80% 120.18% 117.31% 138.88% 73.13% 100.00%
NP to SH 2,552 1,361 2,117 2,052 2,376 1,298 1,770 27.57%
  QoQ % 87.51% -35.72% 3.18% -13.64% 83.05% -26.69% -
  Horiz. % 144.13% 76.86% 119.58% 115.89% 134.19% 73.31% 100.00%
Tax Rate 18.79 % 32.16 % 24.48 % 23.09 % 20.13 % 26.57 % 21.58 % -8.81%
  QoQ % -41.57% 31.37% 6.02% 14.70% -24.24% 23.12% -
  Horiz. % 87.07% 149.03% 113.44% 107.00% 93.28% 123.12% 100.00%
Total Cost 16,948 18,396 17,021 17,102 17,780 22,555 23,880 -20.42%
  QoQ % -7.87% 8.08% -0.47% -3.81% -21.17% -5.55% -
  Horiz. % 70.97% 77.04% 71.28% 71.62% 74.46% 94.45% 100.00%
Net Worth 31,158 31,435 29,962 30,176 29,699 29,868 28,350 6.49%
  QoQ % -0.88% 4.92% -0.71% 1.60% -0.56% 5.35% -
  Horiz. % 109.90% 110.88% 105.68% 106.44% 104.76% 105.35% 100.00%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 31,158 31,435 29,962 30,176 29,699 29,868 28,350 6.49%
  QoQ % -0.88% 4.92% -0.71% 1.60% -0.56% 5.35% -
  Horiz. % 109.90% 110.88% 105.68% 106.44% 104.76% 105.35% 100.00%
NOSH 148,372 149,690 149,811 150,882 148,499 149,340 149,213 -0.38%
  QoQ % -0.88% -0.08% -0.71% 1.60% -0.56% 0.09% -
  Horiz. % 99.44% 100.32% 100.40% 101.12% 99.52% 100.09% 100.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 13.65 % 7.22 % 11.37 % 11.08 % 12.43 % 5.56 % 7.07 % 54.99%
  QoQ % 89.06% -36.50% 2.62% -10.86% 123.56% -21.36% -
  Horiz. % 193.07% 102.12% 160.82% 156.72% 175.81% 78.64% 100.00%
ROE 8.19 % 4.33 % 7.07 % 6.80 % 8.00 % 4.35 % 6.25 % 19.73%
  QoQ % 89.15% -38.76% 3.97% -15.00% 83.91% -30.40% -
  Horiz. % 131.04% 69.28% 113.12% 108.80% 128.00% 69.60% 100.00%
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 13.23 13.25 12.82 12.75 13.67 15.99 17.22 -16.10%
  QoQ % -0.15% 3.35% 0.55% -6.73% -14.51% -7.14% -
  Horiz. % 76.83% 76.95% 74.45% 74.04% 79.38% 92.86% 100.00%
EPS 1.72 0.91 1.41 1.36 1.60 0.87 1.19 27.81%
  QoQ % 89.01% -35.46% 3.68% -15.00% 83.91% -26.89% -
  Horiz. % 144.54% 76.47% 118.49% 114.29% 134.45% 73.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2100 0.2100 0.2000 0.2000 0.2000 0.2000 0.1900 6.89%
  QoQ % 0.00% 5.00% 0.00% 0.00% 0.00% 5.26% -
  Horiz. % 110.53% 110.53% 105.26% 105.26% 105.26% 105.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 7.79 7.87 7.62 7.63 8.06 9.48 10.20 -16.43%
  QoQ % -1.02% 3.28% -0.13% -5.33% -14.98% -7.06% -
  Horiz. % 76.37% 77.16% 74.71% 74.80% 79.02% 92.94% 100.00%
EPS 1.01 0.54 0.84 0.81 0.94 0.52 0.70 27.66%
  QoQ % 87.04% -35.71% 3.70% -13.83% 80.77% -25.71% -
  Horiz. % 144.29% 77.14% 120.00% 115.71% 134.29% 74.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1236 0.1247 0.1189 0.1197 0.1179 0.1185 0.1125 6.47%
  QoQ % -0.88% 4.88% -0.67% 1.53% -0.51% 5.33% -
  Horiz. % 109.87% 110.84% 105.69% 106.40% 104.80% 105.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.3500 0.2900 0.4100 0.3000 0.4000 0.2200 0.2700 -
P/RPS 2.65 2.19 3.20 2.35 2.93 1.38 1.57 41.72%
  QoQ % 21.00% -31.56% 36.17% -19.80% 112.32% -12.10% -
  Horiz. % 168.79% 139.49% 203.82% 149.68% 186.62% 87.90% 100.00%
P/EPS 20.35 31.90 29.01 22.06 25.00 25.31 22.75 -7.16%
  QoQ % -36.21% 9.96% 31.50% -11.76% -1.22% 11.25% -
  Horiz. % 89.45% 140.22% 127.52% 96.97% 109.89% 111.25% 100.00%
EY 4.91 3.14 3.45 4.53 4.00 3.95 4.40 7.58%
  QoQ % 56.37% -8.99% -23.84% 13.25% 1.27% -10.23% -
  Horiz. % 111.59% 71.36% 78.41% 102.95% 90.91% 89.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.67 1.38 2.05 1.50 2.00 1.10 1.42 11.41%
  QoQ % 21.01% -32.68% 36.67% -25.00% 81.82% -22.54% -
  Horiz. % 117.61% 97.18% 144.37% 105.63% 140.85% 77.46% 100.00%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 27/02/08 29/11/07 30/08/07 30/05/07 28/02/07 27/11/06 -
Price 0.4100 0.3800 0.5400 0.5000 0.2800 0.4000 0.3300 -
P/RPS 3.10 2.87 4.21 3.92 2.05 2.50 1.92 37.59%
  QoQ % 8.01% -31.83% 7.40% 91.22% -18.00% 30.21% -
  Horiz. % 161.46% 149.48% 219.27% 204.17% 106.77% 130.21% 100.00%
P/EPS 23.84 41.79 38.21 36.76 17.50 46.02 27.81 -9.75%
  QoQ % -42.95% 9.37% 3.94% 110.06% -61.97% 65.48% -
  Horiz. % 85.72% 150.27% 137.40% 132.18% 62.93% 165.48% 100.00%
EY 4.20 2.39 2.62 2.72 5.71 2.17 3.60 10.81%
  QoQ % 75.73% -8.78% -3.68% -52.36% 163.13% -39.72% -
  Horiz. % 116.67% 66.39% 72.78% 75.56% 158.61% 60.28% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.95 1.81 2.70 2.50 1.40 2.00 1.74 7.88%
  QoQ % 7.73% -32.96% 8.00% 78.57% -30.00% 14.94% -
  Horiz. % 112.07% 104.02% 155.17% 143.68% 80.46% 114.94% 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.
 


 

195  400  534  1201 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.195-0.025 
 PWRWELL 0.36-0.05 
 SAPNRG 0.205-0.005 
 DSONIC 1.18+0.14 
 XOX 0.06+0.005 
 MYEG 1.14-0.04 
 HSI-C7V 0.205-0.025 
 DSONIC-WA 0.505+0.12 
 DGB 0.060.00 
Partners & Brokers