Highlights

[BTECH] QoQ Annualized Quarter Result on 2007-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 29-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     3.18%    YoY -     19.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 19,730 19,628 19,828 19,205 19,234 20,304 23,884 -11.97%
  QoQ % 0.52% -1.01% 3.24% -0.15% -5.27% -14.99% -
  Horiz. % 82.61% 82.18% 83.02% 80.41% 80.53% 85.01% 100.00%
PBT 3,166 3,300 2,111 2,892 2,772 3,160 1,810 45.22%
  QoQ % -4.06% 56.32% -27.01% 4.33% -12.28% 74.59% -
  Horiz. % 174.92% 182.32% 116.63% 159.78% 153.15% 174.59% 100.00%
Tax -692 -620 -679 -708 -640 -636 -481 27.47%
  QoQ % -11.61% 8.69% 4.10% -10.62% -0.63% -32.22% -
  Horiz. % 143.87% 128.90% 141.16% 147.19% 133.06% 132.22% 100.00%
NP 2,474 2,680 1,432 2,184 2,132 2,524 1,329 51.38%
  QoQ % -7.69% 87.15% -34.43% 2.44% -15.53% 89.92% -
  Horiz. % 186.16% 201.66% 107.75% 164.33% 160.42% 189.92% 100.00%
NP to SH 2,376 2,552 1,361 2,117 2,052 2,376 1,298 49.70%
  QoQ % -6.90% 87.51% -35.72% 3.18% -13.64% 83.05% -
  Horiz. % 183.05% 196.61% 104.85% 163.12% 158.09% 183.05% 100.00%
Tax Rate 21.86 % 18.79 % 32.16 % 24.48 % 23.09 % 20.13 % 26.57 % -12.21%
  QoQ % 16.34% -41.57% 31.37% 6.02% 14.70% -24.24% -
  Horiz. % 82.27% 70.72% 121.04% 92.13% 86.90% 75.76% 100.00%
Total Cost 17,256 16,948 18,396 17,021 17,102 17,780 22,555 -16.36%
  QoQ % 1.82% -7.87% 8.08% -0.47% -3.81% -21.17% -
  Horiz. % 76.51% 75.14% 81.56% 75.47% 75.82% 78.83% 100.00%
Net Worth 30,331 31,158 31,435 29,962 30,176 29,699 29,868 1.03%
  QoQ % -2.65% -0.88% 4.92% -0.71% 1.60% -0.56% -
  Horiz. % 101.55% 104.32% 105.25% 100.32% 101.03% 99.44% 100.00%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 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
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 30,331 31,158 31,435 29,962 30,176 29,699 29,868 1.03%
  QoQ % -2.65% -0.88% 4.92% -0.71% 1.60% -0.56% -
  Horiz. % 101.55% 104.32% 105.25% 100.32% 101.03% 99.44% 100.00%
NOSH 252,765 148,372 149,690 149,811 150,882 148,499 149,340 42.07%
  QoQ % 70.36% -0.88% -0.08% -0.71% 1.60% -0.56% -
  Horiz. % 169.25% 99.35% 100.23% 100.32% 101.03% 99.44% 100.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 12.54 % 13.65 % 7.22 % 11.37 % 11.08 % 12.43 % 5.56 % 72.07%
  QoQ % -8.13% 89.06% -36.50% 2.62% -10.86% 123.56% -
  Horiz. % 225.54% 245.50% 129.86% 204.50% 199.28% 223.56% 100.00%
ROE 7.83 % 8.19 % 4.33 % 7.07 % 6.80 % 8.00 % 4.35 % 48.03%
  QoQ % -4.40% 89.15% -38.76% 3.97% -15.00% 83.91% -
  Horiz. % 180.00% 188.28% 99.54% 162.53% 156.32% 183.91% 100.00%
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 7.81 13.23 13.25 12.82 12.75 13.67 15.99 -38.01%
  QoQ % -40.97% -0.15% 3.35% 0.55% -6.73% -14.51% -
  Horiz. % 48.84% 82.74% 82.86% 80.18% 79.74% 85.49% 100.00%
EPS 0.94 1.72 0.91 1.41 1.36 1.60 0.87 5.30%
  QoQ % -45.35% 89.01% -35.46% 3.68% -15.00% 83.91% -
  Horiz. % 108.05% 197.70% 104.60% 162.07% 156.32% 183.91% 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 0.1200 0.2100 0.2100 0.2000 0.2000 0.2000 0.2000 -28.88%
  QoQ % -42.86% 0.00% 5.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 105.00% 105.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 7.83 7.79 7.87 7.62 7.63 8.06 9.48 -11.98%
  QoQ % 0.51% -1.02% 3.28% -0.13% -5.33% -14.98% -
  Horiz. % 82.59% 82.17% 83.02% 80.38% 80.49% 85.02% 100.00%
EPS 0.94 1.01 0.54 0.84 0.81 0.94 0.52 48.45%
  QoQ % -6.93% 87.04% -35.71% 3.70% -13.83% 80.77% -
  Horiz. % 180.77% 194.23% 103.85% 161.54% 155.77% 180.77% 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 0.1204 0.1236 0.1247 0.1189 0.1197 0.1179 0.1185 1.07%
  QoQ % -2.59% -0.88% 4.88% -0.67% 1.53% -0.51% -
  Horiz. % 101.60% 104.30% 105.23% 100.34% 101.01% 99.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.2900 0.3500 0.2900 0.4100 0.3000 0.4000 0.2200 -
P/RPS 3.72 2.65 2.19 3.20 2.35 2.93 1.38 93.81%
  QoQ % 40.38% 21.00% -31.56% 36.17% -19.80% 112.32% -
  Horiz. % 269.57% 192.03% 158.70% 231.88% 170.29% 212.32% 100.00%
P/EPS 30.85 20.35 31.90 29.01 22.06 25.00 25.31 14.12%
  QoQ % 51.60% -36.21% 9.96% 31.50% -11.76% -1.22% -
  Horiz. % 121.89% 80.40% 126.04% 114.62% 87.16% 98.78% 100.00%
EY 3.24 4.91 3.14 3.45 4.53 4.00 3.95 -12.38%
  QoQ % -34.01% 56.37% -8.99% -23.84% 13.25% 1.27% -
  Horiz. % 82.03% 124.30% 79.49% 87.34% 114.68% 101.27% 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 2.42 1.67 1.38 2.05 1.50 2.00 1.10 69.24%
  QoQ % 44.91% 21.01% -32.68% 36.67% -25.00% 81.82% -
  Horiz. % 220.00% 151.82% 125.45% 186.36% 136.36% 181.82% 100.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 22/05/08 27/02/08 29/11/07 30/08/07 30/05/07 28/02/07 -
Price 0.2900 0.4100 0.3800 0.5400 0.5000 0.2800 0.4000 -
P/RPS 3.72 3.10 2.87 4.21 3.92 2.05 2.50 30.37%
  QoQ % 20.00% 8.01% -31.83% 7.40% 91.22% -18.00% -
  Horiz. % 148.80% 124.00% 114.80% 168.40% 156.80% 82.00% 100.00%
P/EPS 30.85 23.84 41.79 38.21 36.76 17.50 46.02 -23.42%
  QoQ % 29.40% -42.95% 9.37% 3.94% 110.06% -61.97% -
  Horiz. % 67.04% 51.80% 90.81% 83.03% 79.88% 38.03% 100.00%
EY 3.24 4.20 2.39 2.62 2.72 5.71 2.17 30.67%
  QoQ % -22.86% 75.73% -8.78% -3.68% -52.36% 163.13% -
  Horiz. % 149.31% 193.55% 110.14% 120.74% 125.35% 263.13% 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 2.42 1.95 1.81 2.70 2.50 1.40 2.00 13.56%
  QoQ % 24.10% 7.73% -32.96% 8.00% 78.57% -30.00% -
  Horiz. % 121.00% 97.50% 90.50% 135.00% 125.00% 70.00% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers