Highlights

[BTECH] QoQ 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 -     30.09%    YoY -     7.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 4,958 4,907 5,124 4,787 4,541 5,076 4,860 1.34%
  QoQ % 1.04% -4.23% 7.04% 5.42% -10.54% 4.44% -
  Horiz. % 102.02% 100.97% 105.43% 98.50% 93.44% 104.44% 100.00%
PBT 758 825 -60 783 596 790 198 144.92%
  QoQ % -8.12% 1,475.00% -107.66% 31.38% -24.56% 298.99% -
  Horiz. % 382.83% 416.67% -30.30% 395.45% 301.01% 398.99% 100.00%
Tax -191 -155 -60 -211 -161 -159 -155 14.95%
  QoQ % -23.23% -158.33% 71.56% -31.06% -1.26% -2.58% -
  Horiz. % 123.23% 100.00% 38.71% 136.13% 103.87% 102.58% 100.00%
NP 567 670 -120 572 435 631 43 459.02%
  QoQ % -15.37% 658.33% -120.98% 31.49% -31.06% 1,367.44% -
  Horiz. % 1,318.60% 1,558.14% -279.07% 1,330.23% 1,011.63% 1,467.44% 100.00%
NP to SH 550 638 -136 562 432 594 31 581.44%
  QoQ % -13.79% 569.12% -124.20% 30.09% -27.27% 1,816.13% -
  Horiz. % 1,774.19% 2,058.06% -438.71% 1,812.90% 1,393.55% 1,916.13% 100.00%
Tax Rate 25.20 % 18.79 % - % 26.95 % 27.01 % 20.13 % 78.28 % -53.06%
  QoQ % 34.11% 0.00% 0.00% -0.22% 34.18% -74.28% -
  Horiz. % 32.19% 24.00% 0.00% 34.43% 34.50% 25.72% 100.00%
Total Cost 4,391 4,237 5,244 4,215 4,106 4,445 4,817 -5.99%
  QoQ % 3.63% -19.20% 24.41% 2.65% -7.63% -7.72% -
  Horiz. % 91.16% 87.96% 108.86% 87.50% 85.24% 92.28% 100.00%
Net Worth 29,999 31,158 31,733 30,378 29,793 29,699 29,450 1.24%
  QoQ % -3.72% -1.81% 4.46% 1.96% 0.31% 0.85% -
  Horiz. % 101.87% 105.80% 107.75% 103.15% 101.17% 100.85% 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 - - - - - - 434 -
  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%
Div Payout % - % - % - % - % - % - % 1,400.00 % -
  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
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 29,999 31,158 31,733 30,378 29,793 29,699 29,450 1.24%
  QoQ % -3.72% -1.81% 4.46% 1.96% 0.31% 0.85% -
  Horiz. % 101.87% 105.80% 107.75% 103.15% 101.17% 100.85% 100.00%
NOSH 250,000 148,372 151,111 151,891 148,965 148,499 155,000 37.57%
  QoQ % 68.50% -1.81% -0.51% 1.96% 0.31% -4.19% -
  Horiz. % 161.29% 95.72% 97.49% 97.99% 96.11% 95.81% 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 11.44 % 13.65 % -2.34 % 11.95 % 9.58 % 12.43 % 0.88 % 453.74%
  QoQ % -16.19% 683.33% -119.58% 24.74% -22.93% 1,312.50% -
  Horiz. % 1,300.00% 1,551.14% -265.91% 1,357.95% 1,088.64% 1,412.50% 100.00%
ROE 1.83 % 2.05 % -0.43 % 1.85 % 1.45 % 2.00 % 0.11 % 552.80%
  QoQ % -10.73% 576.74% -123.24% 27.59% -27.50% 1,718.18% -
  Horiz. % 1,663.64% 1,863.64% -390.91% 1,681.82% 1,318.18% 1,818.18% 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 1.98 3.31 3.39 3.15 3.05 3.42 3.14 -26.49%
  QoQ % -40.18% -2.36% 7.62% 3.28% -10.82% 8.92% -
  Horiz. % 63.06% 105.41% 107.96% 100.32% 97.13% 108.92% 100.00%
EPS 0.22 0.43 -0.09 0.37 0.29 0.40 0.02 395.33%
  QoQ % -48.84% 577.78% -124.32% 27.59% -27.50% 1,900.00% -
  Horiz. % 1,100.00% 2,150.00% -450.00% 1,850.00% 1,450.00% 2,000.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.28 -
  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%
NAPS 0.1200 0.2100 0.2100 0.2000 0.2000 0.2000 0.1900 -26.41%
  QoQ % -42.86% 0.00% 5.00% 0.00% 0.00% 5.26% -
  Horiz. % 63.16% 110.53% 110.53% 105.26% 105.26% 105.26% 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 1.97 1.95 2.03 1.90 1.80 2.01 1.93 1.38%
  QoQ % 1.03% -3.94% 6.84% 5.56% -10.45% 4.15% -
  Horiz. % 102.07% 101.04% 105.18% 98.45% 93.26% 104.15% 100.00%
EPS 0.22 0.25 -0.05 0.22 0.17 0.24 0.01 686.62%
  QoQ % -12.00% 600.00% -122.73% 29.41% -29.17% 2,300.00% -
  Horiz. % 2,200.00% 2,500.00% -500.00% 2,200.00% 1,700.00% 2,400.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.17 -
  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%
NAPS 0.1190 0.1236 0.1259 0.1205 0.1182 0.1179 0.1169 1.20%
  QoQ % -3.72% -1.83% 4.48% 1.95% 0.25% 0.86% -
  Horiz. % 101.80% 105.73% 107.70% 103.08% 101.11% 100.86% 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 14.62 10.58 8.55 13.01 9.84 11.70 7.02 63.16%
  QoQ % 38.19% 23.74% -34.28% 32.22% -15.90% 66.67% -
  Horiz. % 208.26% 150.71% 121.79% 185.33% 140.17% 166.67% 100.00%
P/EPS 131.82 81.40 -322.22 110.81 103.45 100.00 1,100.00 -75.72%
  QoQ % 61.94% 125.26% -390.79% 7.11% 3.45% -90.91% -
  Horiz. % 11.98% 7.40% -29.29% 10.07% 9.40% 9.09% 100.00%
EY 0.76 1.23 -0.31 0.90 0.97 1.00 0.09 315.22%
  QoQ % -38.21% 496.77% -134.44% -7.22% -3.00% 1,011.11% -
  Horiz. % 844.44% 1,366.67% -344.44% 1,000.00% 1,077.78% 1,111.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.27 -
  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%
P/NAPS 2.42 1.67 1.38 2.05 1.50 2.00 1.16 63.34%
  QoQ % 44.91% 21.01% -32.68% 36.67% -25.00% 72.41% -
  Horiz. % 208.62% 143.97% 118.97% 176.72% 129.31% 172.41% 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 14.62 12.40 11.21 17.13 16.40 8.19 12.76 9.50%
  QoQ % 17.90% 10.62% -34.56% 4.45% 100.24% -35.82% -
  Horiz. % 114.58% 97.18% 87.85% 134.25% 128.53% 64.18% 100.00%
P/EPS 131.82 95.35 -422.22 145.95 172.41 70.00 2,000.00 -83.71%
  QoQ % 38.25% 122.58% -389.29% -15.35% 146.30% -96.50% -
  Horiz. % 6.59% 4.77% -21.11% 7.30% 8.62% 3.50% 100.00%
EY 0.76 1.05 -0.24 0.69 0.58 1.43 0.05 514.63%
  QoQ % -27.62% 537.50% -134.78% 18.97% -59.44% 2,760.00% -
  Horiz. % 1,520.00% 2,100.00% -480.00% 1,380.00% 1,160.00% 2,860.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.70 -
  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%
P/NAPS 2.42 1.95 1.81 2.70 2.50 1.40 2.11 9.58%
  QoQ % 24.10% 7.73% -32.96% 8.00% 78.57% -33.65% -
  Horiz. % 114.69% 92.42% 85.78% 127.96% 118.48% 66.35% 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.
 


 

117  230  455  1494 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 NETX 0.02-0.005 
 HSI-C7J 0.115-0.035 
 PRESBHD 0.455-0.03 
 IRIS 0.145+0.005 
 TANCO 0.08+0.005 
 MTAG 0.625+0.005 
 HSI-H8F 0.385+0.085 
 ARMADA 0.4950.00 
 SAPNRG 0.290.00 
Partners & Brokers