Highlights

[BTECH] QoQ Annualized Quarter Result on 2005-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 24-Nov-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 30-Sep-2005  [#3]
Profit Trend QoQ -     -7.77%    YoY -     -59.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 24,968 23,144 21,019 19,400 18,540 15,980 12,640 57.63%
  QoQ % 7.88% 10.11% 8.35% 4.64% 16.02% 26.42% -
  Horiz. % 197.53% 183.10% 166.29% 153.48% 146.68% 126.42% 100.00%
PBT 1,996 1,432 877 1,512 1,562 1,044 2,951 -23.00%
  QoQ % 39.39% 63.28% -42.00% -3.20% 49.62% -64.62% -
  Horiz. % 67.64% 48.53% 29.72% 51.24% 52.93% 35.38% 100.00%
Tax -484 -452 -488 -570 -544 -564 -734 -24.30%
  QoQ % -7.08% 7.38% 14.49% -4.90% 3.55% 23.16% -
  Horiz. % 65.94% 61.58% 66.49% 77.75% 74.11% 76.84% 100.00%
NP 1,512 980 389 941 1,018 480 2,217 -22.57%
  QoQ % 54.29% 151.93% -58.68% -7.53% 112.08% -78.35% -
  Horiz. % 68.20% 44.20% 17.55% 42.46% 45.92% 21.65% 100.00%
NP to SH 1,612 1,080 477 1,029 1,116 568 2,217 -19.19%
  QoQ % 49.26% 126.42% -53.66% -7.77% 96.48% -74.38% -
  Horiz. % 72.71% 48.71% 21.52% 46.43% 50.34% 25.62% 100.00%
Tax Rate 24.25 % 31.56 % 55.64 % 37.74 % 34.83 % 54.02 % 24.87 % -1.67%
  QoQ % -23.16% -43.28% 47.43% 8.35% -35.52% 117.21% -
  Horiz. % 97.51% 126.90% 223.72% 151.75% 140.05% 217.21% 100.00%
Total Cost 23,456 22,164 20,630 18,458 17,522 15,500 10,423 71.98%
  QoQ % 5.83% 7.44% 11.76% 5.35% 13.05% 48.71% -
  Horiz. % 225.04% 212.65% 197.93% 177.10% 168.11% 148.71% 100.00%
Net Worth 32,240 28,499 28,132 22,705 24,129 26,822 28,551 8.46%
  QoQ % 13.12% 1.31% 23.90% -5.90% -10.04% -6.06% -
  Horiz. % 112.92% 99.82% 98.53% 79.53% 84.51% 93.94% 100.00%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 414 - - - 1,667 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 24.86% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 86.91 % - % - % - % 75.24 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 115.51% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 32,240 28,499 28,132 22,705 24,129 26,822 28,551 8.46%
  QoQ % 13.12% 1.31% 23.90% -5.90% -10.04% -6.06% -
  Horiz. % 112.92% 99.82% 98.53% 79.53% 84.51% 93.94% 100.00%
NOSH 161,200 149,999 148,064 151,372 150,810 157,777 150,268 4.81%
  QoQ % 7.47% 1.31% -2.19% 0.37% -4.42% 5.00% -
  Horiz. % 107.27% 99.82% 98.53% 100.73% 100.36% 105.00% 100.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.06 % 4.23 % 1.85 % 4.85 % 5.49 % 3.00 % 17.54 % -50.86%
  QoQ % 43.26% 128.65% -61.86% -11.66% 83.00% -82.90% -
  Horiz. % 34.55% 24.12% 10.55% 27.65% 31.30% 17.10% 100.00%
ROE 5.00 % 3.79 % 1.70 % 4.53 % 4.63 % 2.12 % 7.77 % -25.52%
  QoQ % 31.93% 122.94% -62.47% -2.16% 118.40% -72.72% -
  Horiz. % 64.35% 48.78% 21.88% 58.30% 59.59% 27.28% 100.00%
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 15.49 15.43 14.20 12.82 12.29 10.13 8.41 50.43%
  QoQ % 0.39% 8.66% 10.76% 4.31% 21.32% 20.45% -
  Horiz. % 184.19% 183.47% 168.85% 152.44% 146.14% 120.45% 100.00%
EPS 1.00 0.72 0.32 0.68 0.74 0.36 1.48 -23.06%
  QoQ % 38.89% 125.00% -52.94% -8.11% 105.56% -75.68% -
  Horiz. % 67.57% 48.65% 21.62% 45.95% 50.00% 24.32% 100.00%
DPS 0.00 0.00 0.28 0.00 0.00 0.00 1.11 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 25.23% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2000 0.1900 0.1900 0.1500 0.1600 0.1700 0.1900 3.49%
  QoQ % 5.26% 0.00% 26.67% -6.25% -5.88% -10.53% -
  Horiz. % 105.26% 100.00% 100.00% 78.95% 84.21% 89.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.91 9.18 8.34 7.70 7.36 6.34 5.02 57.56%
  QoQ % 7.95% 10.07% 8.31% 4.62% 16.09% 26.29% -
  Horiz. % 197.41% 182.87% 166.14% 153.39% 146.61% 126.29% 100.00%
EPS 0.64 0.43 0.19 0.41 0.44 0.23 0.88 -19.18%
  QoQ % 48.84% 126.32% -53.66% -6.82% 91.30% -73.86% -
  Horiz. % 72.73% 48.86% 21.59% 46.59% 50.00% 26.14% 100.00%
DPS 0.00 0.00 0.16 0.00 0.00 0.00 0.66 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 24.24% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1279 0.1131 0.1116 0.0901 0.0958 0.1064 0.1133 8.44%
  QoQ % 13.09% 1.34% 23.86% -5.95% -9.96% -6.09% -
  Horiz. % 112.89% 99.82% 98.50% 79.52% 84.55% 93.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.2200 0.3500 0.4600 0.5800 0.4100 0.7400 0.9300 -
P/RPS 1.42 2.27 3.24 4.53 3.34 7.31 11.06 -74.65%
  QoQ % -37.44% -29.94% -28.48% 35.63% -54.31% -33.91% -
  Horiz. % 12.84% 20.52% 29.29% 40.96% 30.20% 66.09% 100.00%
P/EPS 22.00 48.61 142.79 85.29 55.41 205.56 63.04 -50.53%
  QoQ % -54.74% -65.96% 67.42% 53.93% -73.04% 226.08% -
  Horiz. % 34.90% 77.11% 226.51% 135.30% 87.90% 326.08% 100.00%
EY 4.55 2.06 0.70 1.17 1.80 0.49 1.59 101.95%
  QoQ % 120.87% 194.29% -40.17% -35.00% 267.35% -69.18% -
  Horiz. % 286.16% 129.56% 44.03% 73.58% 113.21% 30.82% 100.00%
DY 0.00 0.00 0.61 0.00 0.00 0.00 1.19 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 51.26% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.10 1.84 2.42 3.87 2.56 4.35 4.89 -63.11%
  QoQ % -40.22% -23.97% -37.47% 51.17% -41.15% -11.04% -
  Horiz. % 22.49% 37.63% 49.49% 79.14% 52.35% 88.96% 100.00%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 29/05/06 28/02/06 24/11/05 26/08/05 25/05/05 28/02/05 -
Price 0.2900 0.2200 0.4000 0.4300 0.5700 0.6800 0.8000 -
P/RPS 1.87 1.43 2.82 3.36 4.64 6.71 9.51 -66.29%
  QoQ % 30.77% -49.29% -16.07% -27.59% -30.85% -29.44% -
  Horiz. % 19.66% 15.04% 29.65% 35.33% 48.79% 70.56% 100.00%
P/EPS 29.00 30.56 124.16 63.24 77.03 188.89 54.22 -34.18%
  QoQ % -5.10% -75.39% 96.33% -17.90% -59.22% 248.38% -
  Horiz. % 53.49% 56.36% 228.99% 116.64% 142.07% 348.38% 100.00%
EY 3.45 3.27 0.81 1.58 1.30 0.53 1.84 52.23%
  QoQ % 5.50% 303.70% -48.73% 21.54% 145.28% -71.20% -
  Horiz. % 187.50% 177.72% 44.02% 85.87% 70.65% 28.80% 100.00%
DY 0.00 0.00 0.70 0.00 0.00 0.00 1.39 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.36% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.45 1.16 2.11 2.87 3.56 4.00 4.21 -50.96%
  QoQ % 25.00% -45.02% -26.48% -19.38% -11.00% -4.99% -
  Horiz. % 34.44% 27.55% 50.12% 68.17% 84.56% 95.01% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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!
PARTNERS & BROKERS