Highlights

[BTECH] QoQ Annualized Quarter Result on 2005-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 25-May-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 31-Mar-2005  [#1]
Profit Trend QoQ -     -74.38%    YoY -     -80.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 21,019 19,400 18,540 15,980 12,640 12,017 5,479 144.46%
  QoQ % 8.35% 4.64% 16.02% 26.42% 5.18% 119.33% -
  Horiz. % 383.63% 354.08% 338.38% 291.66% 230.70% 219.33% 100.00%
PBT 877 1,512 1,562 1,044 2,951 3,192 1,380 -26.02%
  QoQ % -42.00% -3.20% 49.62% -64.62% -7.55% 131.30% -
  Horiz. % 63.55% 109.57% 113.19% 75.65% 213.84% 231.30% 100.00%
Tax -488 -570 -544 -564 -734 -638 -324 31.30%
  QoQ % 14.49% -4.90% 3.55% 23.16% -14.93% -97.12% -
  Horiz. % 150.62% 176.13% 167.90% 174.07% 226.54% 197.12% 100.00%
NP 389 941 1,018 480 2,217 2,553 1,056 -48.52%
  QoQ % -58.68% -7.53% 112.08% -78.35% -13.17% 141.79% -
  Horiz. % 36.84% 89.14% 96.40% 45.45% 209.94% 241.79% 100.00%
NP to SH 477 1,029 1,116 568 2,217 2,553 1,056 -41.04%
  QoQ % -53.66% -7.77% 96.48% -74.38% -13.17% 141.79% -
  Horiz. % 45.17% 97.47% 105.68% 53.79% 209.94% 241.79% 100.00%
Tax Rate 55.64 % 37.74 % 34.83 % 54.02 % 24.87 % 20.01 % 23.48 % 77.46%
  QoQ % 47.43% 8.35% -35.52% 117.21% 24.29% -14.78% -
  Horiz. % 236.97% 160.73% 148.34% 230.07% 105.92% 85.22% 100.00%
Total Cost 20,630 18,458 17,522 15,500 10,423 9,464 4,423 178.38%
  QoQ % 11.76% 5.35% 13.05% 48.71% 10.13% 113.97% -
  Horiz. % 466.43% 417.33% 396.16% 350.44% 235.65% 213.97% 100.00%
Net Worth 28,132 22,705 24,129 26,822 28,551 28,425 28,662 -1.23%
  QoQ % 23.90% -5.90% -10.04% -6.06% 0.44% -0.83% -
  Horiz. % 98.15% 79.22% 84.18% 93.58% 99.61% 99.17% 100.00%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 414 - - - 1,667 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 115.51% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 28,132 22,705 24,129 26,822 28,551 28,425 28,662 -1.23%
  QoQ % 23.90% -5.90% -10.04% -6.06% 0.44% -0.83% -
  Horiz. % 98.15% 79.22% 84.18% 93.58% 99.61% 99.17% 100.00%
NOSH 148,064 151,372 150,810 157,777 150,268 149,609 150,857 -1.23%
  QoQ % -2.19% 0.37% -4.42% 5.00% 0.44% -0.83% -
  Horiz. % 98.15% 100.34% 99.97% 104.59% 99.61% 99.17% 100.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1.85 % 4.85 % 5.49 % 3.00 % 17.54 % 21.25 % 19.27 % -78.94%
  QoQ % -61.86% -11.66% 83.00% -82.90% -17.46% 10.28% -
  Horiz. % 9.60% 25.17% 28.49% 15.57% 91.02% 110.28% 100.00%
ROE 1.70 % 4.53 % 4.63 % 2.12 % 7.77 % 8.98 % 3.68 % -40.16%
  QoQ % -62.47% -2.16% 118.40% -72.72% -13.47% 144.02% -
  Horiz. % 46.20% 123.10% 125.82% 57.61% 211.14% 244.02% 100.00%
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 14.20 12.82 12.29 10.13 8.41 8.03 3.63 147.65%
  QoQ % 10.76% 4.31% 21.32% 20.45% 4.73% 121.21% -
  Horiz. % 391.18% 353.17% 338.57% 279.06% 231.68% 221.21% 100.00%
EPS 0.32 0.68 0.74 0.36 1.48 1.71 0.70 -40.57%
  QoQ % -52.94% -8.11% 105.56% -75.68% -13.45% 144.29% -
  Horiz. % 45.71% 97.14% 105.71% 51.43% 211.43% 244.29% 100.00%
DPS 0.28 0.00 0.00 0.00 1.11 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 25.23% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1900 0.1500 0.1600 0.1700 0.1900 0.1900 0.1900 -
  QoQ % 26.67% -6.25% -5.88% -10.53% 0.00% 0.00% -
  Horiz. % 100.00% 78.95% 84.21% 89.47% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 8.34 7.70 7.36 6.34 5.02 4.77 2.17 144.76%
  QoQ % 8.31% 4.62% 16.09% 26.29% 5.24% 119.82% -
  Horiz. % 384.33% 354.84% 339.17% 292.17% 231.34% 219.82% 100.00%
EPS 0.19 0.41 0.44 0.23 0.88 1.01 0.42 -40.98%
  QoQ % -53.66% -6.82% 91.30% -73.86% -12.87% 140.48% -
  Horiz. % 45.24% 97.62% 104.76% 54.76% 209.52% 240.48% 100.00%
DPS 0.16 0.00 0.00 0.00 0.66 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 24.24% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1116 0.0901 0.0958 0.1064 0.1133 0.1128 0.1137 -1.23%
  QoQ % 23.86% -5.95% -9.96% -6.09% 0.44% -0.79% -
  Horiz. % 98.15% 79.24% 84.26% 93.58% 99.65% 99.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.4600 0.5800 0.4100 0.7400 0.9300 1.0400 1.1300 -
P/RPS 3.24 4.53 3.34 7.31 11.06 12.95 31.11 -77.77%
  QoQ % -28.48% 35.63% -54.31% -33.91% -14.59% -58.37% -
  Horiz. % 10.41% 14.56% 10.74% 23.50% 35.55% 41.63% 100.00%
P/EPS 142.79 85.29 55.41 205.56 63.04 60.94 161.43 -7.83%
  QoQ % 67.42% 53.93% -73.04% 226.08% 3.45% -62.25% -
  Horiz. % 88.45% 52.83% 34.32% 127.34% 39.05% 37.75% 100.00%
EY 0.70 1.17 1.80 0.49 1.59 1.64 0.62 8.40%
  QoQ % -40.17% -35.00% 267.35% -69.18% -3.05% 164.52% -
  Horiz. % 112.90% 188.71% 290.32% 79.03% 256.45% 264.52% 100.00%
DY 0.61 0.00 0.00 0.00 1.19 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 51.26% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.42 3.87 2.56 4.35 4.89 5.47 5.95 -45.02%
  QoQ % -37.47% 51.17% -41.15% -11.04% -10.60% -8.07% -
  Horiz. % 40.67% 65.04% 43.03% 73.11% 82.18% 91.93% 100.00%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 24/11/05 26/08/05 25/05/05 28/02/05 30/11/04 27/08/04 -
Price 0.4000 0.4300 0.5700 0.6800 0.8000 0.8500 1.0600 -
P/RPS 2.82 3.36 4.64 6.71 9.51 10.58 29.19 -78.86%
  QoQ % -16.07% -27.59% -30.85% -29.44% -10.11% -63.75% -
  Horiz. % 9.66% 11.51% 15.90% 22.99% 32.58% 36.25% 100.00%
P/EPS 124.16 63.24 77.03 188.89 54.22 49.80 151.43 -12.37%
  QoQ % 96.33% -17.90% -59.22% 248.38% 8.88% -67.11% -
  Horiz. % 81.99% 41.76% 50.87% 124.74% 35.81% 32.89% 100.00%
EY 0.81 1.58 1.30 0.53 1.84 2.01 0.66 14.59%
  QoQ % -48.73% 21.54% 145.28% -71.20% -8.46% 204.55% -
  Horiz. % 122.73% 239.39% 196.97% 80.30% 278.79% 304.55% 100.00%
DY 0.70 0.00 0.00 0.00 1.39 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.36% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.11 2.87 3.56 4.00 4.21 4.47 5.58 -47.62%
  QoQ % -26.48% -19.38% -11.00% -4.99% -5.82% -19.89% -
  Horiz. % 37.81% 51.43% 63.80% 71.68% 75.45% 80.11% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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