Highlights

[BTECH] QoQ Cumulative 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 -     -38.21%    YoY -     -78.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 19,273 12,484 5,786 21,019 14,550 9,270 3,995 185.24%
  QoQ % 54.38% 115.76% -72.47% 44.46% 56.96% 132.04% -
  Horiz. % 482.43% 312.49% 144.83% 526.13% 364.21% 232.04% 100.00%
PBT 1,738 998 358 877 1,134 781 261 253.54%
  QoQ % 74.15% 178.77% -59.18% -22.66% 45.20% 199.23% -
  Horiz. % 665.90% 382.38% 137.16% 336.02% 434.48% 299.23% 100.00%
Tax -375 -242 -113 -488 -428 -272 -141 91.84%
  QoQ % -54.96% -114.16% 76.84% -14.02% -57.35% -92.91% -
  Horiz. % 265.96% 171.63% 80.14% 346.10% 303.55% 192.91% 100.00%
NP 1,363 756 245 389 706 509 120 404.55%
  QoQ % 80.29% 208.57% -37.02% -44.90% 38.70% 324.17% -
  Horiz. % 1,135.83% 630.00% 204.17% 324.17% 588.33% 424.17% 100.00%
NP to SH 1,328 806 270 477 772 558 142 343.28%
  QoQ % 64.76% 198.52% -43.40% -38.21% 38.35% 292.96% -
  Horiz. % 935.21% 567.61% 190.14% 335.92% 543.66% 392.96% 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 17,910 11,728 5,541 20,630 13,844 8,761 3,875 177.21%
  QoQ % 52.71% 111.66% -73.14% 49.02% 58.02% 126.09% -
  Horiz. % 462.19% 302.66% 142.99% 532.39% 357.26% 226.09% 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 4.68 % 2.50 % 0.95 % 1.70 % 3.40 % 2.31 % 0.53 % 326.65%
  QoQ % 87.20% 163.16% -44.12% -50.00% 47.19% 335.85% -
  Horiz. % 883.02% 471.70% 179.25% 320.75% 641.51% 435.85% 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 12.92 7.74 3.86 14.20 9.61 6.15 2.53 196.25%
  QoQ % 66.93% 100.52% -72.82% 47.76% 56.26% 143.08% -
  Horiz. % 510.67% 305.93% 152.57% 561.26% 379.84% 243.08% 100.00%
EPS 0.89 0.50 0.18 0.32 0.51 0.37 0.09 360.07%
  QoQ % 78.00% 177.78% -43.75% -37.25% 37.84% 311.11% -
  Horiz. % 988.89% 555.56% 200.00% 355.56% 566.67% 411.11% 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 7.65 4.95 2.30 8.34 5.77 3.68 1.59 184.73%
  QoQ % 54.55% 115.22% -72.42% 44.54% 56.79% 131.45% -
  Horiz. % 481.13% 311.32% 144.65% 524.53% 362.89% 231.45% 100.00%
EPS 0.53 0.32 0.11 0.19 0.31 0.22 0.06 326.75%
  QoQ % 65.62% 190.91% -42.11% -38.71% 40.91% 266.67% -
  Horiz. % 883.33% 533.33% 183.33% 316.67% 516.67% 366.67% 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 2.09 2.84 9.07 3.24 6.03 6.67 29.23 -82.75%
  QoQ % -26.41% -68.69% 179.94% -46.27% -9.60% -77.18% -
  Horiz. % 7.15% 9.72% 31.03% 11.08% 20.63% 22.82% 100.00%
P/EPS 30.34 44.00 194.44 142.79 113.73 110.81 822.22 -88.89%
  QoQ % -31.05% -77.37% 36.17% 25.55% 2.64% -86.52% -
  Horiz. % 3.69% 5.35% 23.65% 17.37% 13.83% 13.48% 100.00%
EY 3.30 2.27 0.51 0.70 0.88 0.90 0.12 809.24%
  QoQ % 45.37% 345.10% -27.14% -20.45% -2.22% 650.00% -
  Horiz. % 2,750.00% 1,891.67% 425.00% 583.33% 733.33% 750.00% 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 2.55 3.74 5.70 2.82 4.47 9.27 26.86 -79.16%
  QoQ % -31.82% -34.39% 102.13% -36.91% -51.78% -65.49% -
  Horiz. % 9.49% 13.92% 21.22% 10.50% 16.64% 34.51% 100.00%
P/EPS 37.08 58.00 122.22 124.16 84.31 154.05 755.56 -86.57%
  QoQ % -36.07% -52.54% -1.56% 47.27% -45.27% -79.61% -
  Horiz. % 4.91% 7.68% 16.18% 16.43% 11.16% 20.39% 100.00%
EY 2.70 1.72 0.82 0.81 1.19 0.65 0.13 654.19%
  QoQ % 56.98% 109.76% 1.23% -31.93% 83.08% 400.00% -
  Horiz. % 2,076.92% 1,323.08% 630.77% 623.08% 915.38% 500.00% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers