Highlights

[BTECH] QoQ Annualized Quarter Result on 2005-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-Feb-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 31-Dec-2005  [#4]
Profit Trend QoQ -     -53.66%    YoY -     -78.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 25,697 24,968 23,144 21,019 19,400 18,540 15,980 37.22%
  QoQ % 2.92% 7.88% 10.11% 8.35% 4.64% 16.02% -
  Horiz. % 160.81% 156.25% 144.83% 131.53% 121.40% 116.02% 100.00%
PBT 2,317 1,996 1,432 877 1,512 1,562 1,044 70.08%
  QoQ % 16.10% 39.39% 63.28% -42.00% -3.20% 49.62% -
  Horiz. % 221.97% 191.19% 137.16% 84.00% 144.83% 149.62% 100.00%
Tax -500 -484 -452 -488 -570 -544 -564 -7.71%
  QoQ % -3.31% -7.08% 7.38% 14.49% -4.90% 3.55% -
  Horiz. % 88.65% 85.82% 80.14% 86.52% 101.18% 96.45% 100.00%
NP 1,817 1,512 980 389 941 1,018 480 142.72%
  QoQ % 20.19% 54.29% 151.93% -58.68% -7.53% 112.08% -
  Horiz. % 378.61% 315.00% 204.17% 81.04% 196.11% 212.08% 100.00%
NP to SH 1,770 1,612 1,080 477 1,029 1,116 568 113.25%
  QoQ % 9.84% 49.26% 126.42% -53.66% -7.77% 96.48% -
  Horiz. % 311.74% 283.80% 190.14% 83.98% 181.22% 196.48% 100.00%
Tax Rate 21.58 % 24.25 % 31.56 % 55.64 % 37.74 % 34.83 % 54.02 % -45.73%
  QoQ % -11.01% -23.16% -43.28% 47.43% 8.35% -35.52% -
  Horiz. % 39.95% 44.89% 58.42% 103.00% 69.86% 64.48% 100.00%
Total Cost 23,880 23,456 22,164 20,630 18,458 17,522 15,500 33.36%
  QoQ % 1.81% 5.83% 7.44% 11.76% 5.35% 13.05% -
  Horiz. % 154.06% 151.33% 142.99% 133.10% 119.09% 113.05% 100.00%
Net Worth 28,350 32,240 28,499 28,132 22,705 24,129 26,822 3.76%
  QoQ % -12.06% 13.12% 1.31% 23.90% -5.90% -10.04% -
  Horiz. % 105.70% 120.20% 106.26% 104.88% 84.65% 89.96% 100.00%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 414 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 28,350 32,240 28,499 28,132 22,705 24,129 26,822 3.76%
  QoQ % -12.06% 13.12% 1.31% 23.90% -5.90% -10.04% -
  Horiz. % 105.70% 120.20% 106.26% 104.88% 84.65% 89.96% 100.00%
NOSH 149,213 161,200 149,999 148,064 151,372 150,810 157,777 -3.65%
  QoQ % -7.44% 7.47% 1.31% -2.19% 0.37% -4.42% -
  Horiz. % 94.57% 102.17% 95.07% 93.84% 95.94% 95.58% 100.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 7.07 % 6.06 % 4.23 % 1.85 % 4.85 % 5.49 % 3.00 % 77.00%
  QoQ % 16.67% 43.26% 128.65% -61.86% -11.66% 83.00% -
  Horiz. % 235.67% 202.00% 141.00% 61.67% 161.67% 183.00% 100.00%
ROE 6.25 % 5.00 % 3.79 % 1.70 % 4.53 % 4.63 % 2.12 % 105.47%
  QoQ % 25.00% 31.93% 122.94% -62.47% -2.16% 118.40% -
  Horiz. % 294.81% 235.85% 178.77% 80.19% 213.68% 218.40% 100.00%
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 17.22 15.49 15.43 14.20 12.82 12.29 10.13 42.39%
  QoQ % 11.17% 0.39% 8.66% 10.76% 4.31% 21.32% -
  Horiz. % 169.99% 152.91% 152.32% 140.18% 126.55% 121.32% 100.00%
EPS 1.19 1.00 0.72 0.32 0.68 0.74 0.36 121.74%
  QoQ % 19.00% 38.89% 125.00% -52.94% -8.11% 105.56% -
  Horiz. % 330.56% 277.78% 200.00% 88.89% 188.89% 205.56% 100.00%
DPS 0.00 0.00 0.00 0.28 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1900 0.2000 0.1900 0.1900 0.1500 0.1600 0.1700 7.69%
  QoQ % -5.00% 5.26% 0.00% 26.67% -6.25% -5.88% -
  Horiz. % 111.76% 117.65% 111.76% 111.76% 88.24% 94.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 10.20 9.91 9.18 8.34 7.70 7.36 6.34 37.26%
  QoQ % 2.93% 7.95% 10.07% 8.31% 4.62% 16.09% -
  Horiz. % 160.88% 156.31% 144.79% 131.55% 121.45% 116.09% 100.00%
EPS 0.70 0.64 0.43 0.19 0.41 0.44 0.23 109.87%
  QoQ % 9.38% 48.84% 126.32% -53.66% -6.82% 91.30% -
  Horiz. % 304.35% 278.26% 186.96% 82.61% 178.26% 191.30% 100.00%
DPS 0.00 0.00 0.00 0.16 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1125 0.1279 0.1131 0.1116 0.0901 0.0958 0.1064 3.78%
  QoQ % -12.04% 13.09% 1.34% 23.86% -5.95% -9.96% -
  Horiz. % 105.73% 120.21% 106.30% 104.89% 84.68% 90.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.2700 0.2200 0.3500 0.4600 0.5800 0.4100 0.7400 -
P/RPS 1.57 1.42 2.27 3.24 4.53 3.34 7.31 -64.10%
  QoQ % 10.56% -37.44% -29.94% -28.48% 35.63% -54.31% -
  Horiz. % 21.48% 19.43% 31.05% 44.32% 61.97% 45.69% 100.00%
P/EPS 22.75 22.00 48.61 142.79 85.29 55.41 205.56 -76.92%
  QoQ % 3.41% -54.74% -65.96% 67.42% 53.93% -73.04% -
  Horiz. % 11.07% 10.70% 23.65% 69.46% 41.49% 26.96% 100.00%
EY 4.40 4.55 2.06 0.70 1.17 1.80 0.49 331.44%
  QoQ % -3.30% 120.87% 194.29% -40.17% -35.00% 267.35% -
  Horiz. % 897.96% 928.57% 420.41% 142.86% 238.78% 367.35% 100.00%
DY 0.00 0.00 0.00 0.61 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.42 1.10 1.84 2.42 3.87 2.56 4.35 -52.56%
  QoQ % 29.09% -40.22% -23.97% -37.47% 51.17% -41.15% -
  Horiz. % 32.64% 25.29% 42.30% 55.63% 88.97% 58.85% 100.00%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 29/08/06 29/05/06 28/02/06 24/11/05 26/08/05 25/05/05 -
Price 0.3300 0.2900 0.2200 0.4000 0.4300 0.5700 0.6800 -
P/RPS 1.92 1.87 1.43 2.82 3.36 4.64 6.71 -56.54%
  QoQ % 2.67% 30.77% -49.29% -16.07% -27.59% -30.85% -
  Horiz. % 28.61% 27.87% 21.31% 42.03% 50.07% 69.15% 100.00%
P/EPS 27.81 29.00 30.56 124.16 63.24 77.03 188.89 -72.09%
  QoQ % -4.10% -5.10% -75.39% 96.33% -17.90% -59.22% -
  Horiz. % 14.72% 15.35% 16.18% 65.73% 33.48% 40.78% 100.00%
EY 3.60 3.45 3.27 0.81 1.58 1.30 0.53 258.24%
  QoQ % 4.35% 5.50% 303.70% -48.73% 21.54% 145.28% -
  Horiz. % 679.25% 650.94% 616.98% 152.83% 298.11% 245.28% 100.00%
DY 0.00 0.00 0.00 0.70 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.74 1.45 1.16 2.11 2.87 3.56 4.00 -42.56%
  QoQ % 20.00% 25.00% -45.02% -26.48% -19.38% -11.00% -
  Horiz. % 43.50% 36.25% 29.00% 52.75% 71.75% 89.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

114  95  521  1664 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB-WB 0.020.00 
 BIOHLDG 0.36+0.005 
 SAPNRG 0.120.00 
 YONGTAI 0.175+0.005 
 MTOUCHE 0.080.00 
 PHB 0.03-0.005 
 AT 0.205-0.005 
 ALAM-WA 0.04+0.005 
 ASIABIO-OR 0.0150.00 
 ARMADA 0.31-0.01 

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