Highlights

[BTECH] QoQ Cumulative 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 -     54.78%    YoY -     19.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 9,865 4,907 19,828 14,404 9,617 5,076 23,884 -44.57%
  QoQ % 101.04% -75.25% 37.66% 49.78% 89.46% -78.75% -
  Horiz. % 41.30% 20.55% 83.02% 60.31% 40.27% 21.25% 100.00%
PBT 1,583 825 2,111 2,169 1,386 790 1,810 -8.55%
  QoQ % 91.88% -60.92% -2.67% 56.49% 75.44% -56.35% -
  Horiz. % 87.46% 45.58% 116.63% 119.83% 76.57% 43.65% 100.00%
Tax -346 -155 -679 -531 -320 -159 -481 -19.73%
  QoQ % -123.23% 77.17% -27.87% -65.94% -101.26% 66.94% -
  Horiz. % 71.93% 32.22% 141.16% 110.40% 66.53% 33.06% 100.00%
NP 1,237 670 1,432 1,638 1,066 631 1,329 -4.67%
  QoQ % 84.63% -53.21% -12.58% 53.66% 68.94% -52.52% -
  Horiz. % 93.08% 50.41% 107.75% 123.25% 80.21% 47.48% 100.00%
NP to SH 1,188 638 1,361 1,588 1,026 594 1,298 -5.74%
  QoQ % 86.21% -53.12% -14.29% 54.78% 72.73% -54.24% -
  Horiz. % 91.53% 49.15% 104.85% 122.34% 79.04% 45.76% 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 8,628 4,237 18,396 12,766 8,551 4,445 22,555 -47.33%
  QoQ % 103.63% -76.97% 44.10% 49.29% 92.37% -80.29% -
  Horiz. % 38.25% 18.79% 81.56% 56.60% 37.91% 19.71% 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 3.92 % 2.05 % 4.33 % 5.30 % 3.40 % 2.00 % 4.35 % -6.71%
  QoQ % 91.22% -52.66% -18.30% 55.88% 70.00% -54.02% -
  Horiz. % 90.11% 47.13% 99.54% 121.84% 78.16% 45.98% 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 3.90 3.31 13.25 9.61 6.37 3.42 15.99 -61.00%
  QoQ % 17.82% -75.02% 37.88% 50.86% 86.26% -78.61% -
  Horiz. % 24.39% 20.70% 82.86% 60.10% 39.84% 21.39% 100.00%
EPS 0.47 0.43 0.91 1.06 0.68 0.40 0.87 -33.69%
  QoQ % 9.30% -52.75% -14.15% 55.88% 70.00% -54.02% -
  Horiz. % 54.02% 49.43% 104.60% 121.84% 78.16% 45.98% 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 3.91 1.95 7.87 5.72 3.82 2.01 9.48 -44.62%
  QoQ % 100.51% -75.22% 37.59% 49.74% 90.05% -78.80% -
  Horiz. % 41.24% 20.57% 83.02% 60.34% 40.30% 21.20% 100.00%
EPS 0.47 0.25 0.54 0.63 0.41 0.24 0.52 -6.52%
  QoQ % 88.00% -53.70% -14.29% 53.66% 70.83% -53.85% -
  Horiz. % 90.38% 48.08% 103.85% 121.15% 78.85% 46.15% 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 7.43 10.58 2.19 4.26 4.71 11.70 1.38 207.50%
  QoQ % -29.77% 383.10% -48.59% -9.55% -59.74% 747.83% -
  Horiz. % 538.41% 766.67% 158.70% 308.70% 341.30% 847.83% 100.00%
P/EPS 61.70 81.40 31.90 38.68 44.12 100.00 25.31 81.23%
  QoQ % -24.20% 155.17% -17.53% -12.33% -55.88% 295.10% -
  Horiz. % 243.78% 321.61% 126.04% 152.82% 174.32% 395.10% 100.00%
EY 1.62 1.23 3.14 2.59 2.27 1.00 3.95 -44.83%
  QoQ % 31.71% -60.83% 21.24% 14.10% 127.00% -74.68% -
  Horiz. % 41.01% 31.14% 79.49% 65.57% 57.47% 25.32% 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 7.43 12.40 2.87 5.62 7.84 8.19 2.50 106.85%
  QoQ % -40.08% 332.06% -48.93% -28.32% -4.27% 227.60% -
  Horiz. % 297.20% 496.00% 114.80% 224.80% 313.60% 327.60% 100.00%
P/EPS 61.70 95.35 41.79 50.94 73.53 70.00 46.02 21.61%
  QoQ % -35.29% 128.16% -17.96% -30.72% 5.04% 52.11% -
  Horiz. % 134.07% 207.19% 90.81% 110.69% 159.78% 152.11% 100.00%
EY 1.62 1.05 2.39 1.96 1.36 1.43 2.17 -17.72%
  QoQ % 54.29% -56.07% 21.94% 44.12% -4.90% -34.10% -
  Horiz. % 74.65% 48.39% 110.14% 90.32% 62.67% 65.90% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers