Highlights

[BTECH] QoQ Cumulative 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 -     -43.40%    YoY -     90.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 19,273 12,484 5,786 21,019 14,550 9,270 87.62%
  QoQ % 23.92% 54.38% 115.76% -72.47% 44.46% 56.96% -
  Horiz. % 257.65% 207.91% 134.67% 62.42% 226.74% 156.96% 100.00%
PBT 1,810 1,738 998 358 877 1,134 781 74.86%
  QoQ % 4.14% 74.15% 178.77% -59.18% -22.66% 45.20% -
  Horiz. % 231.75% 222.54% 127.78% 45.84% 112.29% 145.20% 100.00%
Tax -481 -375 -242 -113 -488 -428 -272 46.08%
  QoQ % -28.27% -54.96% -114.16% 76.84% -14.02% -57.35% -
  Horiz. % 176.84% 137.87% 88.97% 41.54% 179.41% 157.35% 100.00%
NP 1,329 1,363 756 245 389 706 509 89.28%
  QoQ % -2.49% 80.29% 208.57% -37.02% -44.90% 38.70% -
  Horiz. % 261.10% 267.78% 148.53% 48.13% 76.42% 138.70% 100.00%
NP to SH 1,298 1,328 806 270 477 772 558 75.29%
  QoQ % -2.26% 64.76% 198.52% -43.40% -38.21% 38.35% -
  Horiz. % 232.62% 237.99% 144.44% 48.39% 85.48% 138.35% 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 17,910 11,728 5,541 20,630 13,844 8,761 87.52%
  QoQ % 25.94% 52.71% 111.66% -73.14% 49.02% 58.02% -
  Horiz. % 257.45% 204.43% 133.87% 63.25% 235.48% 158.02% 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 % 4.68 % 2.50 % 0.95 % 1.70 % 3.40 % 2.31 % 52.32%
  QoQ % -7.05% 87.20% 163.16% -44.12% -50.00% 47.19% -
  Horiz. % 188.31% 202.60% 108.23% 41.13% 73.59% 147.19% 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 12.92 7.74 3.86 14.20 9.61 6.15 88.75%
  QoQ % 23.76% 66.93% 100.52% -72.82% 47.76% 56.26% -
  Horiz. % 260.00% 210.08% 125.85% 62.76% 230.89% 156.26% 100.00%
EPS 0.87 0.89 0.50 0.18 0.32 0.51 0.37 76.55%
  QoQ % -2.25% 78.00% 177.78% -43.75% -37.25% 37.84% -
  Horiz. % 235.14% 240.54% 135.14% 48.65% 86.49% 137.84% 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 7.65 4.95 2.30 8.34 5.77 3.68 87.60%
  QoQ % 23.92% 54.55% 115.22% -72.42% 44.54% 56.79% -
  Horiz. % 257.61% 207.88% 134.51% 62.50% 226.63% 156.79% 100.00%
EPS 0.52 0.53 0.32 0.11 0.19 0.31 0.22 77.16%
  QoQ % -1.89% 65.62% 190.91% -42.11% -38.71% 40.91% -
  Horiz. % 236.36% 240.91% 145.45% 50.00% 86.36% 140.91% 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 2.09 2.84 9.07 3.24 6.03 6.67 -64.92%
  QoQ % -33.97% -26.41% -68.69% 179.94% -46.27% -9.60% -
  Horiz. % 20.69% 31.33% 42.58% 135.98% 48.58% 90.40% 100.00%
P/EPS 25.31 30.34 44.00 194.44 142.79 113.73 110.81 -62.53%
  QoQ % -16.58% -31.05% -77.37% 36.17% 25.55% 2.64% -
  Horiz. % 22.84% 27.38% 39.71% 175.47% 128.86% 102.64% 100.00%
EY 3.95 3.30 2.27 0.51 0.70 0.88 0.90 167.34%
  QoQ % 19.70% 45.37% 345.10% -27.14% -20.45% -2.22% -
  Horiz. % 438.89% 366.67% 252.22% 56.67% 77.78% 97.78% 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 2.55 3.74 5.70 2.82 4.47 9.27 -58.16%
  QoQ % -1.96% -31.82% -34.39% 102.13% -36.91% -51.78% -
  Horiz. % 26.97% 27.51% 40.35% 61.49% 30.42% 48.22% 100.00%
P/EPS 46.02 37.08 58.00 122.22 124.16 84.31 154.05 -55.21%
  QoQ % 24.11% -36.07% -52.54% -1.56% 47.27% -45.27% -
  Horiz. % 29.87% 24.07% 37.65% 79.34% 80.60% 54.73% 100.00%
EY 2.17 2.70 1.72 0.82 0.81 1.19 0.65 122.88%
  QoQ % -19.63% 56.98% 109.76% 1.23% -31.93% 83.08% -
  Horiz. % 333.85% 415.38% 264.62% 126.15% 124.62% 183.08% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers