Highlights

[BTECH] QoQ TTM Result on 2006-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 29-Aug-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 30-Jun-2006  [#2]
Profit Trend QoQ -     19.83%    YoY -     -58.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 23,423 24,133 25,742 24,233 22,810 21,019 18,180 18.42%
  QoQ % -2.94% -6.25% 6.23% 6.24% 8.52% 15.62% -
  Horiz. % 128.84% 132.74% 141.60% 133.29% 125.47% 115.62% 100.00%
PBT 2,368 1,936 1,481 1,094 974 877 1,666 26.44%
  QoQ % 22.31% 30.72% 35.37% 12.32% 11.06% -47.36% -
  Horiz. % 142.14% 116.21% 88.90% 65.67% 58.46% 52.64% 100.00%
Tax -576 -530 -435 -458 -460 -488 -636 -6.40%
  QoQ % -8.68% -21.84% 5.02% 0.43% 5.74% 23.27% -
  Horiz. % 90.57% 83.33% 68.40% 72.01% 72.33% 76.73% 100.00%
NP 1,792 1,406 1,046 636 514 389 1,030 44.70%
  QoQ % 27.45% 34.42% 64.47% 23.74% 32.13% -62.23% -
  Horiz. % 173.98% 136.50% 101.55% 61.75% 49.90% 37.77% 100.00%
NP to SH 1,683 1,359 1,033 725 605 477 1,096 33.14%
  QoQ % 23.84% 31.56% 42.48% 19.83% 26.83% -56.48% -
  Horiz. % 153.56% 124.00% 94.25% 66.15% 55.20% 43.52% 100.00%
Tax Rate 24.32 % 27.38 % 29.37 % 41.86 % 47.23 % 55.64 % 38.18 % -25.99%
  QoQ % -11.18% -6.78% -29.84% -11.37% -15.12% 45.73% -
  Horiz. % 63.70% 71.71% 76.93% 109.64% 123.70% 145.73% 100.00%
Total Cost 21,631 22,727 24,696 23,597 22,296 20,630 17,150 16.75%
  QoQ % -4.82% -7.97% 4.66% 5.84% 8.08% 20.29% -
  Horiz. % 126.13% 132.52% 144.00% 137.59% 130.01% 120.29% 100.00%
Net Worth 29,699 29,450 28,337 29,777 28,499 28,319 22,928 18.85%
  QoQ % 0.85% 3.93% -4.84% 4.48% 0.64% 23.51% -
  Horiz. % 129.53% 128.44% 123.59% 129.87% 124.30% 123.51% 100.00%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 434 434 417 417 417 417 1,634 -58.73%
  QoQ % 0.00% 3.99% 0.00% 0.00% 0.00% -74.47% -
  Horiz. % 26.55% 26.55% 25.53% 25.53% 25.53% 25.53% 100.00%
Div Payout % 25.79 % 31.94 % 40.40 % 57.56 % 68.98 % 87.49 % 149.15 % -69.00%
  QoQ % -19.25% -20.94% -29.81% -16.56% -21.16% -41.34% -
  Horiz. % 17.29% 21.41% 27.09% 38.59% 46.25% 58.66% 100.00%
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 29,699 29,450 28,337 29,777 28,499 28,319 22,928 18.85%
  QoQ % 0.85% 3.93% -4.84% 4.48% 0.64% 23.51% -
  Horiz. % 129.53% 128.44% 123.59% 129.87% 124.30% 123.51% 100.00%
NOSH 148,499 155,000 149,142 148,888 149,999 149,047 152,857 -1.91%
  QoQ % -4.19% 3.93% 0.17% -0.74% 0.64% -2.49% -
  Horiz. % 97.15% 101.40% 97.57% 97.40% 98.13% 97.51% 100.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 7.65 % 5.83 % 4.06 % 2.62 % 2.25 % 1.85 % 5.67 % 22.12%
  QoQ % 31.22% 43.60% 54.96% 16.44% 21.62% -67.37% -
  Horiz. % 134.92% 102.82% 71.60% 46.21% 39.68% 32.63% 100.00%
ROE 5.67 % 4.61 % 3.65 % 2.43 % 2.12 % 1.68 % 4.78 % 12.07%
  QoQ % 22.99% 26.30% 50.21% 14.62% 26.19% -64.85% -
  Horiz. % 118.62% 96.44% 76.36% 50.84% 44.35% 35.15% 100.00%
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 15.77 15.57 17.26 16.28 15.21 14.10 11.89 20.74%
  QoQ % 1.28% -9.79% 6.02% 7.03% 7.87% 18.59% -
  Horiz. % 132.63% 130.95% 145.16% 136.92% 127.92% 118.59% 100.00%
EPS 1.13 0.88 0.69 0.49 0.40 0.32 0.72 35.09%
  QoQ % 28.41% 27.54% 40.82% 22.50% 25.00% -55.56% -
  Horiz. % 156.94% 122.22% 95.83% 68.06% 55.56% 44.44% 100.00%
DPS 0.29 0.28 0.28 0.28 0.28 0.28 1.07 -58.15%
  QoQ % 3.57% 0.00% 0.00% 0.00% 0.00% -73.83% -
  Horiz. % 27.10% 26.17% 26.17% 26.17% 26.17% 26.17% 100.00%
NAPS 0.2000 0.1900 0.1900 0.2000 0.1900 0.1900 0.1500 21.16%
  QoQ % 5.26% 0.00% -5.00% 5.26% 0.00% 26.67% -
  Horiz. % 133.33% 126.67% 126.67% 133.33% 126.67% 126.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 9.29 9.58 10.22 9.62 9.05 8.34 7.21 18.43%
  QoQ % -3.03% -6.26% 6.24% 6.30% 8.51% 15.67% -
  Horiz. % 128.85% 132.87% 141.75% 133.43% 125.52% 115.67% 100.00%
EPS 0.67 0.54 0.41 0.29 0.24 0.19 0.43 34.44%
  QoQ % 24.07% 31.71% 41.38% 20.83% 26.32% -55.81% -
  Horiz. % 155.81% 125.58% 95.35% 67.44% 55.81% 44.19% 100.00%
DPS 0.17 0.17 0.17 0.17 0.17 0.17 0.65 -59.14%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -73.85% -
  Horiz. % 26.15% 26.15% 26.15% 26.15% 26.15% 26.15% 100.00%
NAPS 0.1179 0.1169 0.1124 0.1182 0.1131 0.1124 0.0910 18.86%
  QoQ % 0.86% 4.00% -4.91% 4.51% 0.62% 23.52% -
  Horiz. % 129.56% 128.46% 123.52% 129.89% 124.29% 123.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.4000 0.2200 0.2700 0.2200 0.3500 0.4600 0.5800 -
P/RPS 2.54 1.41 1.56 1.35 2.30 3.26 4.88 -35.32%
  QoQ % 80.14% -9.62% 15.56% -41.30% -29.45% -33.20% -
  Horiz. % 52.05% 28.89% 31.97% 27.66% 47.13% 66.80% 100.00%
P/EPS 35.29 25.09 38.98 45.18 86.78 143.74 80.89 -42.51%
  QoQ % 40.65% -35.63% -13.72% -47.94% -39.63% 77.70% -
  Horiz. % 43.63% 31.02% 48.19% 55.85% 107.28% 177.70% 100.00%
EY 2.83 3.99 2.57 2.21 1.15 0.70 1.24 73.43%
  QoQ % -29.07% 55.25% 16.29% 92.17% 64.29% -43.55% -
  Horiz. % 228.23% 321.77% 207.26% 178.23% 92.74% 56.45% 100.00%
DY 0.73 1.27 1.04 1.27 0.80 0.61 1.84 -46.04%
  QoQ % -42.52% 22.12% -18.11% 58.75% 31.15% -66.85% -
  Horiz. % 39.67% 69.02% 56.52% 69.02% 43.48% 33.15% 100.00%
P/NAPS 2.00 1.16 1.42 1.10 1.84 2.42 3.87 -35.63%
  QoQ % 72.41% -18.31% 29.09% -40.22% -23.97% -37.47% -
  Horiz. % 51.68% 29.97% 36.69% 28.42% 47.55% 62.53% 100.00%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 28/02/07 27/11/06 29/08/06 29/05/06 28/02/06 24/11/05 -
Price 0.2800 0.4000 0.3300 0.2900 0.2200 0.4000 0.4300 -
P/RPS 1.78 2.57 1.91 1.78 1.45 2.84 3.62 -37.73%
  QoQ % -30.74% 34.55% 7.30% 22.76% -48.94% -21.55% -
  Horiz. % 49.17% 70.99% 52.76% 49.17% 40.06% 78.45% 100.00%
P/EPS 24.71 45.62 47.64 59.56 54.55 124.99 59.97 -44.66%
  QoQ % -45.84% -4.24% -20.01% 9.18% -56.36% 108.42% -
  Horiz. % 41.20% 76.07% 79.44% 99.32% 90.96% 208.42% 100.00%
EY 4.05 2.19 2.10 1.68 1.83 0.80 1.67 80.60%
  QoQ % 84.93% 4.29% 25.00% -8.20% 128.75% -52.10% -
  Horiz. % 242.51% 131.14% 125.75% 100.60% 109.58% 47.90% 100.00%
DY 1.04 0.70 0.85 0.97 1.27 0.70 2.49 -44.15%
  QoQ % 48.57% -17.65% -12.37% -23.62% 81.43% -71.89% -
  Horiz. % 41.77% 28.11% 34.14% 38.96% 51.00% 28.11% 100.00%
P/NAPS 1.40 2.11 1.74 1.45 1.16 2.11 2.87 -38.06%
  QoQ % -33.65% 21.26% 20.00% 25.00% -45.02% -26.48% -
  Horiz. % 48.78% 73.52% 60.63% 50.52% 40.42% 73.52% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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