Highlights

[BTECH] QoQ Annualized Quarter Result on 2006-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 29-May-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Mar-2006  [#1]
Profit Trend QoQ -     126.42%    YoY -     90.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 23,884 25,697 24,968 23,144 21,019 19,400 18,540 18.34%
  QoQ % -7.06% 2.92% 7.88% 10.11% 8.35% 4.64% -
  Horiz. % 128.82% 138.60% 134.67% 124.83% 113.37% 104.64% 100.00%
PBT 1,810 2,317 1,996 1,432 877 1,512 1,562 10.29%
  QoQ % -21.89% 16.10% 39.39% 63.28% -42.00% -3.20% -
  Horiz. % 115.88% 148.36% 127.78% 91.68% 56.15% 96.80% 100.00%
Tax -481 -500 -484 -452 -488 -570 -544 -7.86%
  QoQ % 3.80% -3.31% -7.08% 7.38% 14.49% -4.90% -
  Horiz. % 88.42% 91.91% 88.97% 83.09% 89.71% 104.90% 100.00%
NP 1,329 1,817 1,512 980 389 941 1,018 19.39%
  QoQ % -26.87% 20.19% 54.29% 151.93% -58.68% -7.53% -
  Horiz. % 130.55% 178.52% 148.53% 96.27% 38.21% 92.47% 100.00%
NP to SH 1,298 1,770 1,612 1,080 477 1,029 1,116 10.57%
  QoQ % -26.69% 9.84% 49.26% 126.42% -53.66% -7.77% -
  Horiz. % 116.31% 158.66% 144.44% 96.77% 42.74% 92.23% 100.00%
Tax Rate 26.57 % 21.58 % 24.25 % 31.56 % 55.64 % 37.74 % 34.83 % -16.47%
  QoQ % 23.12% -11.01% -23.16% -43.28% 47.43% 8.35% -
  Horiz. % 76.28% 61.96% 69.62% 90.61% 159.75% 108.35% 100.00%
Total Cost 22,555 23,880 23,456 22,164 20,630 18,458 17,522 18.28%
  QoQ % -5.55% 1.81% 5.83% 7.44% 11.76% 5.35% -
  Horiz. % 128.72% 136.29% 133.87% 126.49% 117.74% 105.35% 100.00%
Net Worth 29,868 28,350 32,240 28,499 28,132 22,705 24,129 15.24%
  QoQ % 5.35% -12.06% 13.12% 1.31% 23.90% -5.90% -
  Horiz. % 123.78% 117.49% 133.61% 118.11% 116.59% 94.10% 100.00%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - 414 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 29,868 28,350 32,240 28,499 28,132 22,705 24,129 15.24%
  QoQ % 5.35% -12.06% 13.12% 1.31% 23.90% -5.90% -
  Horiz. % 123.78% 117.49% 133.61% 118.11% 116.59% 94.10% 100.00%
NOSH 149,340 149,213 161,200 149,999 148,064 151,372 150,810 -0.65%
  QoQ % 0.09% -7.44% 7.47% 1.31% -2.19% 0.37% -
  Horiz. % 99.03% 98.94% 106.89% 99.46% 98.18% 100.37% 100.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.56 % 7.07 % 6.06 % 4.23 % 1.85 % 4.85 % 5.49 % 0.85%
  QoQ % -21.36% 16.67% 43.26% 128.65% -61.86% -11.66% -
  Horiz. % 101.28% 128.78% 110.38% 77.05% 33.70% 88.34% 100.00%
ROE 4.35 % 6.25 % 5.00 % 3.79 % 1.70 % 4.53 % 4.63 % -4.06%
  QoQ % -30.40% 25.00% 31.93% 122.94% -62.47% -2.16% -
  Horiz. % 93.95% 134.99% 107.99% 81.86% 36.72% 97.84% 100.00%
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 15.99 17.22 15.49 15.43 14.20 12.82 12.29 19.12%
  QoQ % -7.14% 11.17% 0.39% 8.66% 10.76% 4.31% -
  Horiz. % 130.11% 140.11% 126.04% 125.55% 115.54% 104.31% 100.00%
EPS 0.87 1.19 1.00 0.72 0.32 0.68 0.74 11.36%
  QoQ % -26.89% 19.00% 38.89% 125.00% -52.94% -8.11% -
  Horiz. % 117.57% 160.81% 135.14% 97.30% 43.24% 91.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.28 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2000 0.1900 0.2000 0.1900 0.1900 0.1500 0.1600 15.99%
  QoQ % 5.26% -5.00% 5.26% 0.00% 26.67% -6.25% -
  Horiz. % 125.00% 118.75% 125.00% 118.75% 118.75% 93.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 9.48 10.20 9.91 9.18 8.34 7.70 7.36 18.33%
  QoQ % -7.06% 2.93% 7.95% 10.07% 8.31% 4.62% -
  Horiz. % 128.80% 138.59% 134.65% 124.73% 113.32% 104.62% 100.00%
EPS 0.52 0.70 0.64 0.43 0.19 0.41 0.44 11.75%
  QoQ % -25.71% 9.38% 48.84% 126.32% -53.66% -6.82% -
  Horiz. % 118.18% 159.09% 145.45% 97.73% 43.18% 93.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.16 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1185 0.1125 0.1279 0.1131 0.1116 0.0901 0.0958 15.19%
  QoQ % 5.33% -12.04% 13.09% 1.34% 23.86% -5.95% -
  Horiz. % 123.70% 117.43% 133.51% 118.06% 116.49% 94.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.2200 0.2700 0.2200 0.3500 0.4600 0.5800 0.4100 -
P/RPS 1.38 1.57 1.42 2.27 3.24 4.53 3.34 -44.44%
  QoQ % -12.10% 10.56% -37.44% -29.94% -28.48% 35.63% -
  Horiz. % 41.32% 47.01% 42.51% 67.96% 97.01% 135.63% 100.00%
P/EPS 25.31 22.75 22.00 48.61 142.79 85.29 55.41 -40.60%
  QoQ % 11.25% 3.41% -54.74% -65.96% 67.42% 53.93% -
  Horiz. % 45.68% 41.06% 39.70% 87.73% 257.70% 153.93% 100.00%
EY 3.95 4.40 4.55 2.06 0.70 1.17 1.80 68.63%
  QoQ % -10.23% -3.30% 120.87% 194.29% -40.17% -35.00% -
  Horiz. % 219.44% 244.44% 252.78% 114.44% 38.89% 65.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.61 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.10 1.42 1.10 1.84 2.42 3.87 2.56 -42.97%
  QoQ % -22.54% 29.09% -40.22% -23.97% -37.47% 51.17% -
  Horiz. % 42.97% 55.47% 42.97% 71.88% 94.53% 151.17% 100.00%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 27/11/06 29/08/06 29/05/06 28/02/06 24/11/05 26/08/05 -
Price 0.4000 0.3300 0.2900 0.2200 0.4000 0.4300 0.5700 -
P/RPS 2.50 1.92 1.87 1.43 2.82 3.36 4.64 -33.71%
  QoQ % 30.21% 2.67% 30.77% -49.29% -16.07% -27.59% -
  Horiz. % 53.88% 41.38% 40.30% 30.82% 60.78% 72.41% 100.00%
P/EPS 46.02 27.81 29.00 30.56 124.16 63.24 77.03 -29.00%
  QoQ % 65.48% -4.10% -5.10% -75.39% 96.33% -17.90% -
  Horiz. % 59.74% 36.10% 37.65% 39.67% 161.18% 82.10% 100.00%
EY 2.17 3.60 3.45 3.27 0.81 1.58 1.30 40.58%
  QoQ % -39.72% 4.35% 5.50% 303.70% -48.73% 21.54% -
  Horiz. % 166.92% 276.92% 265.38% 251.54% 62.31% 121.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.70 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.00 1.74 1.45 1.16 2.11 2.87 3.56 -31.84%
  QoQ % 14.94% 20.00% 25.00% -45.02% -26.48% -19.38% -
  Horiz. % 56.18% 48.88% 40.73% 32.58% 59.27% 80.62% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS