Highlights

[BTECH] QoQ TTM Result on 2008-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 18-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     -2.42%    YoY -     -2.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 16,969 17,654 18,601 19,628 19,776 19,359 19,528 -8.95%
  QoQ % -3.88% -5.09% -5.23% -0.75% 2.15% -0.87% -
  Horiz. % 86.90% 90.40% 95.25% 100.51% 101.27% 99.13% 100.00%
PBT 1,488 1,700 2,075 2,232 2,306 2,144 2,109 -20.76%
  QoQ % -12.47% -18.07% -7.03% -3.21% 7.56% 1.66% -
  Horiz. % 70.55% 80.61% 98.39% 105.83% 109.34% 101.66% 100.00%
Tax -743 -641 -660 -578 -617 -587 -591 16.50%
  QoQ % -15.91% 2.88% -14.19% 6.32% -5.11% 0.68% -
  Horiz. % 125.72% 108.46% 111.68% 97.80% 104.40% 99.32% 100.00%
NP 745 1,059 1,415 1,654 1,689 1,557 1,518 -37.81%
  QoQ % -29.65% -25.16% -14.45% -2.07% 8.48% 2.57% -
  Horiz. % 49.08% 69.76% 93.21% 108.96% 111.26% 102.57% 100.00%
NP to SH 793 1,096 1,404 1,575 1,614 1,496 1,452 -33.21%
  QoQ % -27.65% -21.94% -10.86% -2.42% 7.89% 3.03% -
  Horiz. % 54.61% 75.48% 96.69% 108.47% 111.16% 103.03% 100.00%
Tax Rate 49.93 % 37.71 % 31.81 % 25.90 % 26.76 % 27.38 % 28.02 % 47.03%
  QoQ % 32.41% 18.55% 22.82% -3.21% -2.26% -2.28% -
  Horiz. % 178.19% 134.58% 113.53% 92.43% 95.50% 97.72% 100.00%
Total Cost 16,224 16,595 17,186 17,974 18,087 17,802 18,010 -6.73%
  QoQ % -2.24% -3.44% -4.38% -0.62% 1.60% -1.15% -
  Horiz. % 90.08% 92.14% 95.42% 99.80% 100.43% 98.85% 100.00%
Net Worth 29,639 30,461 30,699 29,885 29,999 31,158 31,733 -4.45%
  QoQ % -2.70% -0.78% 2.72% -0.38% -3.72% -1.81% -
  Horiz. % 93.40% 95.99% 96.74% 94.18% 94.54% 98.19% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 29,639 30,461 30,699 29,885 29,999 31,158 31,733 -4.45%
  QoQ % -2.70% -0.78% 2.72% -0.38% -3.72% -1.81% -
  Horiz. % 93.40% 95.99% 96.74% 94.18% 94.54% 98.19% 100.00%
NOSH 246,999 253,846 255,833 249,047 250,000 148,372 151,111 38.80%
  QoQ % -2.70% -0.78% 2.72% -0.38% 68.50% -1.81% -
  Horiz. % 163.46% 167.99% 169.30% 164.81% 165.44% 98.19% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.39 % 6.00 % 7.61 % 8.43 % 8.54 % 8.04 % 7.77 % -31.68%
  QoQ % -26.83% -21.16% -9.73% -1.29% 6.22% 3.47% -
  Horiz. % 56.50% 77.22% 97.94% 108.49% 109.91% 103.47% 100.00%
ROE 2.68 % 3.60 % 4.57 % 5.27 % 5.38 % 4.80 % 4.58 % -30.06%
  QoQ % -25.56% -21.23% -13.28% -2.04% 12.08% 4.80% -
  Horiz. % 58.52% 78.60% 99.78% 115.07% 117.47% 104.80% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 6.87 6.95 7.27 7.88 7.91 13.05 12.92 -34.39%
  QoQ % -1.15% -4.40% -7.74% -0.38% -39.39% 1.01% -
  Horiz. % 53.17% 53.79% 56.27% 60.99% 61.22% 101.01% 100.00%
EPS 0.32 0.43 0.55 0.63 0.65 1.01 0.96 -51.96%
  QoQ % -25.58% -21.82% -12.70% -3.08% -35.64% 5.21% -
  Horiz. % 33.33% 44.79% 57.29% 65.62% 67.71% 105.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1200 0.1200 0.1200 0.1200 0.1200 0.2100 0.2100 -31.16%
  QoQ % 0.00% 0.00% 0.00% 0.00% -42.86% 0.00% -
  Horiz. % 57.14% 57.14% 57.14% 57.14% 57.14% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 6.73 7.01 7.38 7.79 7.85 7.68 7.75 -8.99%
  QoQ % -3.99% -5.01% -5.26% -0.76% 2.21% -0.90% -
  Horiz. % 86.84% 90.45% 95.23% 100.52% 101.29% 99.10% 100.00%
EPS 0.31 0.43 0.56 0.63 0.64 0.59 0.58 -34.17%
  QoQ % -27.91% -23.21% -11.11% -1.56% 8.47% 1.72% -
  Horiz. % 53.45% 74.14% 96.55% 108.62% 110.34% 101.72% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1176 0.1209 0.1218 0.1186 0.1190 0.1236 0.1259 -4.45%
  QoQ % -2.73% -0.74% 2.70% -0.34% -3.72% -1.83% -
  Horiz. % 93.41% 96.03% 96.74% 94.20% 94.52% 98.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.1100 0.1000 0.1500 0.2000 0.2900 0.3500 0.2900 -
P/RPS 1.60 1.44 2.06 2.54 3.67 2.68 2.24 -20.11%
  QoQ % 11.11% -30.10% -18.90% -30.79% 36.94% 19.64% -
  Horiz. % 71.43% 64.29% 91.96% 113.39% 163.84% 119.64% 100.00%
P/EPS 34.26 23.16 27.33 31.63 44.92 34.71 30.18 8.83%
  QoQ % 47.93% -15.26% -13.59% -29.59% 29.42% 15.01% -
  Horiz. % 113.52% 76.74% 90.56% 104.80% 148.84% 115.01% 100.00%
EY 2.92 4.32 3.66 3.16 2.23 2.88 3.31 -8.02%
  QoQ % -32.41% 18.03% 15.82% 41.70% -22.57% -12.99% -
  Horiz. % 88.22% 130.51% 110.57% 95.47% 67.37% 87.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.92 0.83 1.25 1.67 2.42 1.67 1.38 -23.70%
  QoQ % 10.84% -33.60% -25.15% -30.99% 44.91% 21.01% -
  Horiz. % 66.67% 60.14% 90.58% 121.01% 175.36% 121.01% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 14/05/09 23/02/09 18/11/08 28/08/08 22/05/08 27/02/08 -
Price 0.1200 0.1300 0.1500 0.2900 0.2900 0.4100 0.3800 -
P/RPS 1.75 1.87 2.06 3.68 3.67 3.14 2.94 -29.26%
  QoQ % -6.42% -9.22% -44.02% 0.27% 16.88% 6.80% -
  Horiz. % 59.52% 63.61% 70.07% 125.17% 124.83% 106.80% 100.00%
P/EPS 37.38 30.11 27.33 45.86 44.92 40.66 39.55 -3.70%
  QoQ % 24.14% 10.17% -40.41% 2.09% 10.48% 2.81% -
  Horiz. % 94.51% 76.13% 69.10% 115.95% 113.58% 102.81% 100.00%
EY 2.68 3.32 3.66 2.18 2.23 2.46 2.53 3.92%
  QoQ % -19.28% -9.29% 67.89% -2.24% -9.35% -2.77% -
  Horiz. % 105.93% 131.23% 144.66% 86.17% 88.14% 97.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.00 1.08 1.25 2.42 2.42 1.95 1.81 -32.69%
  QoQ % -7.41% -13.60% -48.35% 0.00% 24.10% 7.73% -
  Horiz. % 55.25% 59.67% 69.06% 133.70% 133.70% 107.73% 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.
 


 

328  272  535  1140 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.090.00 
 SUPERMX 1.57+0.12 
 ICON 0.39+0.27 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.39+0.015 
 THHEAVY 0.1350.00 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers