Highlights

[BTECH] QoQ TTM Result on 2005-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-Feb-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 31-Dec-2005  [#4]
Profit Trend QoQ -     -56.48%    YoY -     -78.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 25,742 24,233 22,810 21,019 18,180 16,434 13,822 51.32%
  QoQ % 6.23% 6.24% 8.52% 15.62% 10.62% 18.90% -
  Horiz. % 186.24% 175.32% 165.03% 152.07% 131.53% 118.90% 100.00%
PBT 1,481 1,094 974 877 1,666 2,327 2,280 -24.98%
  QoQ % 35.37% 12.32% 11.06% -47.36% -28.41% 2.06% -
  Horiz. % 64.96% 47.98% 42.72% 38.46% 73.07% 102.06% 100.00%
Tax -435 -458 -460 -488 -636 -635 -635 -22.27%
  QoQ % 5.02% 0.43% 5.74% 23.27% -0.16% 0.00% -
  Horiz. % 68.50% 72.13% 72.44% 76.85% 100.16% 100.00% 100.00%
NP 1,046 636 514 389 1,030 1,692 1,645 -26.03%
  QoQ % 64.47% 23.74% 32.13% -62.23% -39.13% 2.86% -
  Horiz. % 63.59% 38.66% 31.25% 23.65% 62.61% 102.86% 100.00%
NP to SH 1,033 725 605 477 1,096 1,741 1,667 -27.29%
  QoQ % 42.48% 19.83% 26.83% -56.48% -37.05% 4.44% -
  Horiz. % 61.97% 43.49% 36.29% 28.61% 65.75% 104.44% 100.00%
Tax Rate 29.37 % 41.86 % 47.23 % 55.64 % 38.18 % 27.29 % 27.85 % 3.60%
  QoQ % -29.84% -11.37% -15.12% 45.73% 39.90% -2.01% -
  Horiz. % 105.46% 150.31% 169.59% 199.78% 137.09% 97.99% 100.00%
Total Cost 24,696 23,597 22,296 20,630 17,150 14,742 12,177 60.15%
  QoQ % 4.66% 5.84% 8.08% 20.29% 16.33% 21.06% -
  Horiz. % 202.81% 193.78% 183.10% 169.42% 140.84% 121.06% 100.00%
Net Worth 28,337 29,777 28,499 28,319 22,928 23,771 26,822 3.73%
  QoQ % -4.84% 4.48% 0.64% 23.51% -3.55% -11.37% -
  Horiz. % 105.65% 111.02% 106.26% 105.58% 85.48% 88.63% 100.00%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 417 417 417 417 1,634 3,307 3,307 -74.81%
  QoQ % 0.00% 0.00% 0.00% -74.47% -50.58% 0.00% -
  Horiz. % 12.62% 12.62% 12.62% 12.62% 49.42% 100.00% 100.00%
Div Payout % 40.40 % 57.56 % 68.98 % 87.49 % 149.15 % 189.98 % 198.41 % -65.36%
  QoQ % -29.81% -16.56% -21.16% -41.34% -21.49% -4.25% -
  Horiz. % 20.36% 29.01% 34.77% 44.10% 75.17% 95.75% 100.00%
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 28,337 29,777 28,499 28,319 22,928 23,771 26,822 3.73%
  QoQ % -4.84% 4.48% 0.64% 23.51% -3.55% -11.37% -
  Horiz. % 105.65% 111.02% 106.26% 105.58% 85.48% 88.63% 100.00%
NOSH 149,142 148,888 149,999 149,047 152,857 148,571 157,777 -3.68%
  QoQ % 0.17% -0.74% 0.64% -2.49% 2.88% -5.84% -
  Horiz. % 94.53% 94.37% 95.07% 94.47% 96.88% 94.16% 100.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.06 % 2.62 % 2.25 % 1.85 % 5.67 % 10.30 % 11.90 % -51.14%
  QoQ % 54.96% 16.44% 21.62% -67.37% -44.95% -13.45% -
  Horiz. % 34.12% 22.02% 18.91% 15.55% 47.65% 86.55% 100.00%
ROE 3.65 % 2.43 % 2.12 % 1.68 % 4.78 % 7.32 % 6.21 % -29.81%
  QoQ % 50.21% 14.62% 26.19% -64.85% -34.70% 17.87% -
  Horiz. % 58.78% 39.13% 34.14% 27.05% 76.97% 117.87% 100.00%
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 17.26 16.28 15.21 14.10 11.89 11.06 8.76 57.10%
  QoQ % 6.02% 7.03% 7.87% 18.59% 7.50% 26.26% -
  Horiz. % 197.03% 185.84% 173.63% 160.96% 135.73% 126.26% 100.00%
EPS 0.69 0.49 0.40 0.32 0.72 1.17 1.06 -24.87%
  QoQ % 40.82% 22.50% 25.00% -55.56% -38.46% 10.38% -
  Horiz. % 65.09% 46.23% 37.74% 30.19% 67.92% 110.38% 100.00%
DPS 0.28 0.28 0.28 0.28 1.07 2.23 2.10 -73.87%
  QoQ % 0.00% 0.00% 0.00% -73.83% -52.02% 6.19% -
  Horiz. % 13.33% 13.33% 13.33% 13.33% 50.95% 106.19% 100.00%
NAPS 0.1900 0.2000 0.1900 0.1900 0.1500 0.1600 0.1700 7.69%
  QoQ % -5.00% 5.26% 0.00% 26.67% -6.25% -5.88% -
  Horiz. % 111.76% 117.65% 111.76% 111.76% 88.24% 94.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 10.22 9.62 9.05 8.34 7.21 6.52 5.48 51.45%
  QoQ % 6.24% 6.30% 8.51% 15.67% 10.58% 18.98% -
  Horiz. % 186.50% 175.55% 165.15% 152.19% 131.57% 118.98% 100.00%
EPS 0.41 0.29 0.24 0.19 0.43 0.69 0.66 -27.17%
  QoQ % 41.38% 20.83% 26.32% -55.81% -37.68% 4.55% -
  Horiz. % 62.12% 43.94% 36.36% 28.79% 65.15% 104.55% 100.00%
DPS 0.17 0.17 0.17 0.17 0.65 1.31 1.31 -74.34%
  QoQ % 0.00% 0.00% 0.00% -73.85% -50.38% 0.00% -
  Horiz. % 12.98% 12.98% 12.98% 12.98% 49.62% 100.00% 100.00%
NAPS 0.1124 0.1182 0.1131 0.1124 0.0910 0.0943 0.1064 3.72%
  QoQ % -4.91% 4.51% 0.62% 23.52% -3.50% -11.37% -
  Horiz. % 105.64% 111.09% 106.30% 105.64% 85.53% 88.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.2700 0.2200 0.3500 0.4600 0.5800 0.4100 0.7400 -
P/RPS 1.56 1.35 2.30 3.26 4.88 3.71 8.45 -67.54%
  QoQ % 15.56% -41.30% -29.45% -33.20% 31.54% -56.09% -
  Horiz. % 18.46% 15.98% 27.22% 38.58% 57.75% 43.91% 100.00%
P/EPS 38.98 45.18 86.78 143.74 80.89 34.99 70.04 -32.32%
  QoQ % -13.72% -47.94% -39.63% 77.70% 131.18% -50.04% -
  Horiz. % 55.65% 64.51% 123.90% 205.23% 115.49% 49.96% 100.00%
EY 2.57 2.21 1.15 0.70 1.24 2.86 1.43 47.77%
  QoQ % 16.29% 92.17% 64.29% -43.55% -56.64% 100.00% -
  Horiz. % 179.72% 154.55% 80.42% 48.95% 86.71% 200.00% 100.00%
DY 1.04 1.27 0.80 0.61 1.84 5.43 2.83 -48.66%
  QoQ % -18.11% 58.75% 31.15% -66.85% -66.11% 91.87% -
  Horiz. % 36.75% 44.88% 28.27% 21.55% 65.02% 191.87% 100.00%
P/NAPS 1.42 1.10 1.84 2.42 3.87 2.56 4.35 -52.56%
  QoQ % 29.09% -40.22% -23.97% -37.47% 51.17% -41.15% -
  Horiz. % 32.64% 25.29% 42.30% 55.63% 88.97% 58.85% 100.00%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 29/08/06 29/05/06 28/02/06 24/11/05 26/08/05 25/05/05 -
Price 0.3300 0.2900 0.2200 0.4000 0.4300 0.5700 0.6800 -
P/RPS 1.91 1.78 1.45 2.84 3.62 5.15 7.76 -60.69%
  QoQ % 7.30% 22.76% -48.94% -21.55% -29.71% -33.63% -
  Horiz. % 24.61% 22.94% 18.69% 36.60% 46.65% 66.37% 100.00%
P/EPS 47.64 59.56 54.55 124.99 59.97 48.64 64.36 -18.16%
  QoQ % -20.01% 9.18% -56.36% 108.42% 23.29% -24.43% -
  Horiz. % 74.02% 92.54% 84.76% 194.20% 93.18% 75.57% 100.00%
EY 2.10 1.68 1.83 0.80 1.67 2.06 1.55 22.42%
  QoQ % 25.00% -8.20% 128.75% -52.10% -18.93% 32.90% -
  Horiz. % 135.48% 108.39% 118.06% 51.61% 107.74% 132.90% 100.00%
DY 0.85 0.97 1.27 0.70 2.49 3.91 3.08 -57.58%
  QoQ % -12.37% -23.62% 81.43% -71.89% -36.32% 26.95% -
  Horiz. % 27.60% 31.49% 41.23% 22.73% 80.84% 126.95% 100.00%
P/NAPS 1.74 1.45 1.16 2.11 2.87 3.56 4.00 -42.56%
  QoQ % 20.00% 25.00% -45.02% -26.48% -19.38% -11.00% -
  Horiz. % 43.50% 36.25% 29.00% 52.75% 71.75% 89.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+0.01 

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