Highlights

[BTECH] QoQ TTM 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 -     2.53%    YoY -     56.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 19,776 19,359 19,528 19,264 21,266 23,423 24,133 -12.44%
  QoQ % 2.15% -0.87% 1.37% -9.41% -9.21% -2.94% -
  Horiz. % 81.95% 80.22% 80.92% 79.82% 88.12% 97.06% 100.00%
PBT 2,306 2,144 2,109 2,367 2,324 2,368 1,936 12.38%
  QoQ % 7.56% 1.66% -10.90% 1.85% -1.86% 22.31% -
  Horiz. % 119.11% 110.74% 108.94% 122.26% 120.04% 122.31% 100.00%
Tax -617 -587 -591 -686 -608 -576 -530 10.67%
  QoQ % -5.11% 0.68% 13.85% -12.83% -5.56% -8.68% -
  Horiz. % 116.42% 110.75% 111.51% 129.43% 114.72% 108.68% 100.00%
NP 1,689 1,557 1,518 1,681 1,716 1,792 1,406 13.02%
  QoQ % 8.48% 2.57% -9.70% -2.04% -4.24% 27.45% -
  Horiz. % 120.13% 110.74% 107.97% 119.56% 122.05% 127.45% 100.00%
NP to SH 1,614 1,496 1,452 1,619 1,579 1,683 1,359 12.16%
  QoQ % 7.89% 3.03% -10.32% 2.53% -6.18% 23.84% -
  Horiz. % 118.76% 110.08% 106.84% 119.13% 116.19% 123.84% 100.00%
Tax Rate 26.76 % 27.38 % 28.02 % 28.98 % 26.16 % 24.32 % 27.38 % -1.52%
  QoQ % -2.26% -2.28% -3.31% 10.78% 7.57% -11.18% -
  Horiz. % 97.74% 100.00% 102.34% 105.84% 95.54% 88.82% 100.00%
Total Cost 18,087 17,802 18,010 17,583 19,550 21,631 22,727 -14.13%
  QoQ % 1.60% -1.15% 2.43% -10.06% -9.62% -4.82% -
  Horiz. % 79.58% 78.33% 79.24% 77.37% 86.02% 95.18% 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 0 0 0 434 434 434 434 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % 26.81 % 27.49 % 25.79 % 31.94 % -
  QoQ % 0.00% 0.00% 0.00% -2.47% 6.59% -19.25% -
  Horiz. % 0.00% 0.00% 0.00% 83.94% 86.07% 80.75% 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 8.54 % 8.04 % 7.77 % 8.73 % 8.07 % 7.65 % 5.83 % 29.01%
  QoQ % 6.22% 3.47% -11.00% 8.18% 5.49% 31.22% -
  Horiz. % 146.48% 137.91% 133.28% 149.74% 138.42% 131.22% 100.00%
ROE 5.38 % 4.80 % 4.58 % 5.33 % 5.30 % 5.67 % 4.61 % 10.86%
  QoQ % 12.08% 4.80% -14.07% 0.57% -6.53% 22.99% -
  Horiz. % 116.70% 104.12% 99.35% 115.62% 114.97% 122.99% 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 7.91 13.05 12.92 12.68 14.28 15.77 15.57 -36.36%
  QoQ % -39.39% 1.01% 1.89% -11.20% -9.45% 1.28% -
  Horiz. % 50.80% 83.82% 82.98% 81.44% 91.71% 101.28% 100.00%
EPS 0.65 1.01 0.96 1.07 1.06 1.13 0.88 -18.30%
  QoQ % -35.64% 5.21% -10.28% 0.94% -6.19% 28.41% -
  Horiz. % 73.86% 114.77% 109.09% 121.59% 120.45% 128.41% 100.00%
DPS 0.00 0.00 0.00 0.29 0.29 0.29 0.28 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 3.57% -
  Horiz. % 0.00% 0.00% 0.00% 103.57% 103.57% 103.57% 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 7.85 7.68 7.75 7.64 8.44 9.29 9.58 -12.44%
  QoQ % 2.21% -0.90% 1.44% -9.48% -9.15% -3.03% -
  Horiz. % 81.94% 80.17% 80.90% 79.75% 88.10% 96.97% 100.00%
EPS 0.64 0.59 0.58 0.64 0.63 0.67 0.54 12.00%
  QoQ % 8.47% 1.72% -9.38% 1.59% -5.97% 24.07% -
  Horiz. % 118.52% 109.26% 107.41% 118.52% 116.67% 124.07% 100.00%
DPS 0.00 0.00 0.00 0.17 0.17 0.17 0.17 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 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 3.67 2.68 2.24 3.23 2.10 2.54 1.41 89.33%
  QoQ % 36.94% 19.64% -30.65% 53.81% -17.32% 80.14% -
  Horiz. % 260.28% 190.07% 158.87% 229.08% 148.94% 180.14% 100.00%
P/EPS 44.92 34.71 30.18 38.47 28.30 35.29 25.09 47.50%
  QoQ % 29.42% 15.01% -21.55% 35.94% -19.81% 40.65% -
  Horiz. % 179.04% 138.34% 120.29% 153.33% 112.79% 140.65% 100.00%
EY 2.23 2.88 3.31 2.60 3.53 2.83 3.99 -32.17%
  QoQ % -22.57% -12.99% 27.31% -26.35% 24.73% -29.07% -
  Horiz. % 55.89% 72.18% 82.96% 65.16% 88.47% 70.93% 100.00%
DY 0.00 0.00 0.00 0.70 0.97 0.73 1.27 -
  QoQ % 0.00% 0.00% 0.00% -27.84% 32.88% -42.52% -
  Horiz. % 0.00% 0.00% 0.00% 55.12% 76.38% 57.48% 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 3.67 3.14 2.94 4.26 3.50 1.78 2.57 26.84%
  QoQ % 16.88% 6.80% -30.99% 21.71% 96.63% -30.74% -
  Horiz. % 142.80% 122.18% 114.40% 165.76% 136.19% 69.26% 100.00%
P/EPS 44.92 40.66 39.55 50.66 47.17 24.71 45.62 -1.03%
  QoQ % 10.48% 2.81% -21.93% 7.40% 90.89% -45.84% -
  Horiz. % 98.47% 89.13% 86.69% 111.05% 103.40% 54.16% 100.00%
EY 2.23 2.46 2.53 1.97 2.12 4.05 2.19 1.22%
  QoQ % -9.35% -2.77% 28.43% -7.08% -47.65% 84.93% -
  Horiz. % 101.83% 112.33% 115.53% 89.95% 96.80% 184.93% 100.00%
DY 0.00 0.00 0.00 0.53 0.58 1.04 0.70 -
  QoQ % 0.00% 0.00% 0.00% -8.62% -44.23% 48.57% -
  Horiz. % 0.00% 0.00% 0.00% 75.71% 82.86% 148.57% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers