Highlights

[BTECH] QoQ Quarter Result on 2005-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 24-Nov-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 30-Sep-2005  [#3]
Profit Trend QoQ -     -48.56%    YoY -     -75.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 6,698 5,786 6,469 5,280 5,275 3,995 3,630 50.61%
  QoQ % 15.76% -10.56% 22.52% 0.09% 32.04% 10.06% -
  Horiz. % 184.52% 159.39% 178.21% 145.45% 145.32% 110.06% 100.00%
PBT 640 358 -257 353 520 261 532 13.15%
  QoQ % 78.77% 239.30% -172.80% -32.12% 99.23% -50.94% -
  Horiz. % 120.30% 67.29% -48.31% 66.35% 97.74% 49.06% 100.00%
Tax -129 -113 -60 -156 -131 -141 -208 -27.34%
  QoQ % -14.16% -88.33% 61.54% -19.08% 7.09% 32.21% -
  Horiz. % 62.02% 54.33% 28.85% 75.00% 62.98% 67.79% 100.00%
NP 511 245 -317 197 389 120 324 35.61%
  QoQ % 108.57% 177.29% -260.91% -49.36% 224.17% -62.96% -
  Horiz. % 157.72% 75.62% -97.84% 60.80% 120.06% 37.04% 100.00%
NP to SH 536 270 -295 214 416 142 324 40.01%
  QoQ % 98.52% 191.53% -237.85% -48.56% 192.96% -56.17% -
  Horiz. % 165.43% 83.33% -91.05% 66.05% 128.40% 43.83% 100.00%
Tax Rate 20.16 % 31.56 % - % 44.19 % 25.19 % 54.02 % 39.10 % -35.78%
  QoQ % -36.12% 0.00% 0.00% 75.43% -53.37% 38.16% -
  Horiz. % 51.56% 80.72% 0.00% 113.02% 64.42% 138.16% 100.00%
Total Cost 6,187 5,541 6,786 5,083 4,886 3,875 3,306 52.04%
  QoQ % 11.66% -18.35% 33.50% 4.03% 26.09% 17.21% -
  Horiz. % 187.14% 167.60% 205.26% 153.75% 147.79% 117.21% 100.00%
Net Worth 29,777 28,499 28,319 22,928 23,771 26,822 27,981 4.25%
  QoQ % 4.48% 0.64% 23.51% -3.55% -11.37% -4.14% -
  Horiz. % 106.42% 101.85% 101.21% 81.94% 84.95% 95.86% 100.00%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 417 - - - 1,634 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 25.53% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 504.55 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 29,777 28,499 28,319 22,928 23,771 26,822 27,981 4.25%
  QoQ % 4.48% 0.64% 23.51% -3.55% -11.37% -4.14% -
  Horiz. % 106.42% 101.85% 101.21% 81.94% 84.95% 95.86% 100.00%
NOSH 148,888 149,999 149,047 152,857 148,571 157,777 147,272 0.73%
  QoQ % -0.74% 0.64% -2.49% 2.88% -5.84% 7.13% -
  Horiz. % 101.10% 101.85% 101.21% 103.79% 100.88% 107.13% 100.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.63 % 4.23 % -4.90 % 3.73 % 7.37 % 3.00 % 8.93 % -9.98%
  QoQ % 80.38% 186.33% -231.37% -49.39% 145.67% -66.41% -
  Horiz. % 85.44% 47.37% -54.87% 41.77% 82.53% 33.59% 100.00%
ROE 1.80 % 0.95 % -1.04 % 0.93 % 1.75 % 0.53 % 1.16 % 34.14%
  QoQ % 89.47% 191.35% -211.83% -46.86% 230.19% -54.31% -
  Horiz. % 155.17% 81.90% -89.66% 80.17% 150.86% 45.69% 100.00%
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.50 3.86 4.34 3.45 3.55 2.53 2.46 49.74%
  QoQ % 16.58% -11.06% 25.80% -2.82% 40.32% 2.85% -
  Horiz. % 182.93% 156.91% 176.42% 140.24% 144.31% 102.85% 100.00%
EPS 0.36 0.18 -0.20 0.14 0.28 0.09 0.22 38.99%
  QoQ % 100.00% 190.00% -242.86% -50.00% 211.11% -59.09% -
  Horiz. % 163.64% 81.82% -90.91% 63.64% 127.27% 40.91% 100.00%
DPS 0.00 0.00 0.28 0.00 0.00 0.00 1.11 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 25.23% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2000 0.1900 0.1900 0.1500 0.1600 0.1700 0.1900 3.49%
  QoQ % 5.26% 0.00% 26.67% -6.25% -5.88% -10.53% -
  Horiz. % 105.26% 100.00% 100.00% 78.95% 84.21% 89.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.66 2.30 2.57 2.10 2.09 1.59 1.44 50.72%
  QoQ % 15.65% -10.51% 22.38% 0.48% 31.45% 10.42% -
  Horiz. % 184.72% 159.72% 178.47% 145.83% 145.14% 110.42% 100.00%
EPS 0.21 0.11 -0.12 0.08 0.17 0.06 0.13 37.79%
  QoQ % 90.91% 191.67% -250.00% -52.94% 183.33% -53.85% -
  Horiz. % 161.54% 84.62% -92.31% 61.54% 130.77% 46.15% 100.00%
DPS 0.00 0.00 0.17 0.00 0.00 0.00 0.65 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 26.15% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1182 0.1131 0.1124 0.0910 0.0943 0.1064 0.1110 4.29%
  QoQ % 4.51% 0.62% 23.52% -3.50% -11.37% -4.14% -
  Horiz. % 106.49% 101.89% 101.26% 81.98% 84.95% 95.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.2200 0.3500 0.4600 0.5800 0.4100 0.7400 0.9300 -
P/RPS 4.89 9.07 10.60 16.79 11.55 29.23 37.73 -74.49%
  QoQ % -46.09% -14.43% -36.87% 45.37% -60.49% -22.53% -
  Horiz. % 12.96% 24.04% 28.09% 44.50% 30.61% 77.47% 100.00%
P/EPS 61.11 194.44 -232.41 414.29 146.43 822.22 422.73 -72.55%
  QoQ % -68.57% 183.66% -156.10% 182.93% -82.19% 94.50% -
  Horiz. % 14.46% 46.00% -54.98% 98.00% 34.64% 194.50% 100.00%
EY 1.64 0.51 -0.43 0.24 0.68 0.12 0.24 261.37%
  QoQ % 221.57% 218.60% -279.17% -64.71% 466.67% -50.00% -
  Horiz. % 683.33% 212.50% -179.17% 100.00% 283.33% 50.00% 100.00%
DY 0.00 0.00 0.61 0.00 0.00 0.00 1.19 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 51.26% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.10 1.84 2.42 3.87 2.56 4.35 4.89 -63.11%
  QoQ % -40.22% -23.97% -37.47% 51.17% -41.15% -11.04% -
  Horiz. % 22.49% 37.63% 49.49% 79.14% 52.35% 88.96% 100.00%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 29/05/06 28/02/06 24/11/05 26/08/05 25/05/05 28/02/05 -
Price 0.2900 0.2200 0.4000 0.4300 0.5700 0.6800 0.8000 -
P/RPS 6.45 5.70 9.22 12.45 16.05 26.86 32.46 -66.05%
  QoQ % 13.16% -38.18% -25.94% -22.43% -40.25% -17.25% -
  Horiz. % 19.87% 17.56% 28.40% 38.35% 49.45% 82.75% 100.00%
P/EPS 80.56 122.22 -202.10 307.14 203.57 755.56 363.64 -63.49%
  QoQ % -34.09% 160.48% -165.80% 50.88% -73.06% 107.78% -
  Horiz. % 22.15% 33.61% -55.58% 84.46% 55.98% 207.78% 100.00%
EY 1.24 0.82 -0.49 0.33 0.49 0.13 0.27 177.07%
  QoQ % 51.22% 267.35% -248.48% -32.65% 276.92% -51.85% -
  Horiz. % 459.26% 303.70% -181.48% 122.22% 181.48% 48.15% 100.00%
DY 0.00 0.00 0.70 0.00 0.00 0.00 1.39 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.36% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.45 1.16 2.11 2.87 3.56 4.00 4.21 -50.96%
  QoQ % 25.00% -45.02% -26.48% -19.38% -11.00% -4.99% -
  Horiz. % 34.44% 27.55% 50.12% 68.17% 84.56% 95.01% 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
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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