Highlights

[BTECH] QoQ TTM Result on 2005-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 25-May-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 31-Mar-2005  [#1]
Profit Trend QoQ -     -25.55%    YoY -     -44.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 21,019 18,180 16,434 13,822 12,643 11,722 15,371 23.13%
  QoQ % 15.62% 10.62% 18.90% 9.33% 7.86% -23.74% -
  Horiz. % 136.74% 118.27% 106.92% 89.92% 82.25% 76.26% 100.00%
PBT 877 1,666 2,327 2,280 2,926 2,646 3,450 -59.77%
  QoQ % -47.36% -28.41% 2.06% -22.08% 10.58% -23.30% -
  Horiz. % 25.42% 48.29% 67.45% 66.09% 84.81% 76.70% 100.00%
Tax -488 -636 -635 -635 -687 -595 -968 -36.58%
  QoQ % 23.27% -0.16% 0.00% 7.57% -15.46% 38.53% -
  Horiz. % 50.41% 65.70% 65.60% 65.60% 70.97% 61.47% 100.00%
NP 389 1,030 1,692 1,645 2,239 2,051 2,482 -70.83%
  QoQ % -62.23% -39.13% 2.86% -26.53% 9.17% -17.37% -
  Horiz. % 15.67% 41.50% 68.17% 66.28% 90.21% 82.63% 100.00%
NP to SH 477 1,096 1,741 1,667 2,239 2,051 2,482 -66.60%
  QoQ % -56.48% -37.05% 4.44% -25.55% 9.17% -17.37% -
  Horiz. % 19.22% 44.16% 70.15% 67.16% 90.21% 82.63% 100.00%
Tax Rate 55.64 % 38.18 % 27.29 % 27.85 % 23.48 % 22.49 % 28.06 % 57.64%
  QoQ % 45.73% 39.90% -2.01% 18.61% 4.40% -19.85% -
  Horiz. % 198.29% 136.07% 97.26% 99.25% 83.68% 80.15% 100.00%
Total Cost 20,630 17,150 14,742 12,177 10,404 9,671 12,889 36.71%
  QoQ % 20.29% 16.33% 21.06% 17.04% 7.58% -24.97% -
  Horiz. % 160.06% 133.06% 114.38% 94.48% 80.72% 75.03% 100.00%
Net Worth 28,319 22,928 23,771 26,822 27,981 28,633 28,252 0.16%
  QoQ % 23.51% -3.55% -11.37% -4.14% -2.28% 1.35% -
  Horiz. % 100.24% 81.16% 84.14% 94.94% 99.04% 101.35% 100.00%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 417 1,634 3,307 3,307 1,634 1,677 1,677 -60.34%
  QoQ % -74.47% -50.58% 0.00% 102.33% -2.54% 0.00% -
  Horiz. % 24.88% 97.46% 197.19% 197.19% 97.46% 100.00% 100.00%
Div Payout % 87.49 % 149.15 % 189.98 % 198.41 % 73.01 % 81.78 % 67.58 % 18.73%
  QoQ % -41.34% -21.49% -4.25% 171.76% -10.72% 21.01% -
  Horiz. % 129.46% 220.70% 281.12% 293.59% 108.03% 121.01% 100.00%
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 28,319 22,928 23,771 26,822 27,981 28,633 28,252 0.16%
  QoQ % 23.51% -3.55% -11.37% -4.14% -2.28% 1.35% -
  Horiz. % 100.24% 81.16% 84.14% 94.94% 99.04% 101.35% 100.00%
NOSH 149,047 152,857 148,571 157,777 147,272 150,701 148,695 0.16%
  QoQ % -2.49% 2.88% -5.84% 7.13% -2.28% 1.35% -
  Horiz. % 100.24% 102.80% 99.92% 106.11% 99.04% 101.35% 100.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1.85 % 5.67 % 10.30 % 11.90 % 17.71 % 17.50 % 16.15 % -76.32%
  QoQ % -67.37% -44.95% -13.45% -32.81% 1.20% 8.36% -
  Horiz. % 11.46% 35.11% 63.78% 73.68% 109.66% 108.36% 100.00%
ROE 1.68 % 4.78 % 7.32 % 6.21 % 8.00 % 7.16 % 8.79 % -66.72%
  QoQ % -64.85% -34.70% 17.87% -22.38% 11.73% -18.54% -
  Horiz. % 19.11% 54.38% 83.28% 70.65% 91.01% 81.46% 100.00%
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 14.10 11.89 11.06 8.76 8.58 7.78 10.34 22.90%
  QoQ % 18.59% 7.50% 26.26% 2.10% 10.28% -24.76% -
  Horiz. % 136.36% 114.99% 106.96% 84.72% 82.98% 75.24% 100.00%
EPS 0.32 0.72 1.17 1.06 1.52 1.36 1.67 -66.66%
  QoQ % -55.56% -38.46% 10.38% -30.26% 11.76% -18.56% -
  Horiz. % 19.16% 43.11% 70.06% 63.47% 91.02% 81.44% 100.00%
DPS 0.28 1.07 2.23 2.10 1.11 1.11 1.11 -59.98%
  QoQ % -73.83% -52.02% 6.19% 89.19% 0.00% 0.00% -
  Horiz. % 25.23% 96.40% 200.90% 189.19% 100.00% 100.00% 100.00%
NAPS 0.1900 0.1500 0.1600 0.1700 0.1900 0.1900 0.1900 -
  QoQ % 26.67% -6.25% -5.88% -10.53% 0.00% 0.00% -
  Horiz. % 100.00% 78.95% 84.21% 89.47% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 8.34 7.21 6.52 5.48 5.02 4.65 6.10 23.11%
  QoQ % 15.67% 10.58% 18.98% 9.16% 7.96% -23.77% -
  Horiz. % 136.72% 118.20% 106.89% 89.84% 82.30% 76.23% 100.00%
EPS 0.19 0.43 0.69 0.66 0.89 0.81 0.98 -66.40%
  QoQ % -55.81% -37.68% 4.55% -25.84% 9.88% -17.35% -
  Horiz. % 19.39% 43.88% 70.41% 67.35% 90.82% 82.65% 100.00%
DPS 0.17 0.65 1.31 1.31 0.65 0.67 0.67 -59.82%
  QoQ % -73.85% -50.38% 0.00% 101.54% -2.99% 0.00% -
  Horiz. % 25.37% 97.01% 195.52% 195.52% 97.01% 100.00% 100.00%
NAPS 0.1124 0.0910 0.0943 0.1064 0.1110 0.1136 0.1121 0.18%
  QoQ % 23.52% -3.50% -11.37% -4.14% -2.29% 1.34% -
  Horiz. % 100.27% 81.18% 84.12% 94.92% 99.02% 101.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.4600 0.5800 0.4100 0.7400 0.9300 1.0400 1.1300 -
P/RPS 3.26 4.88 3.71 8.45 10.83 13.37 10.93 -55.26%
  QoQ % -33.20% 31.54% -56.09% -21.98% -19.00% 22.32% -
  Horiz. % 29.83% 44.65% 33.94% 77.31% 99.09% 122.32% 100.00%
P/EPS 143.74 80.89 34.99 70.04 61.17 76.42 67.70 64.97%
  QoQ % 77.70% 131.18% -50.04% 14.50% -19.96% 12.88% -
  Horiz. % 212.32% 119.48% 51.68% 103.46% 90.35% 112.88% 100.00%
EY 0.70 1.24 2.86 1.43 1.63 1.31 1.48 -39.21%
  QoQ % -43.55% -56.64% 100.00% -12.27% 24.43% -11.49% -
  Horiz. % 47.30% 83.78% 193.24% 96.62% 110.14% 88.51% 100.00%
DY 0.61 1.84 5.43 2.83 1.19 1.07 0.98 -27.04%
  QoQ % -66.85% -66.11% 91.87% 137.82% 11.21% 9.18% -
  Horiz. % 62.24% 187.76% 554.08% 288.78% 121.43% 109.18% 100.00%
P/NAPS 2.42 3.87 2.56 4.35 4.89 5.47 5.95 -45.02%
  QoQ % -37.47% 51.17% -41.15% -11.04% -10.60% -8.07% -
  Horiz. % 40.67% 65.04% 43.03% 73.11% 82.18% 91.93% 100.00%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 24/11/05 26/08/05 25/05/05 28/02/05 30/11/04 27/08/04 -
Price 0.4000 0.4300 0.5700 0.6800 0.8000 0.8500 1.0600 -
P/RPS 2.84 3.62 5.15 7.76 9.32 10.93 10.25 -57.40%
  QoQ % -21.55% -29.71% -33.63% -16.74% -14.73% 6.63% -
  Horiz. % 27.71% 35.32% 50.24% 75.71% 90.93% 106.63% 100.00%
P/EPS 124.99 59.97 48.64 64.36 52.62 62.46 63.50 56.87%
  QoQ % 108.42% 23.29% -24.43% 22.31% -15.75% -1.64% -
  Horiz. % 196.83% 94.44% 76.60% 101.35% 82.87% 98.36% 100.00%
EY 0.80 1.67 2.06 1.55 1.90 1.60 1.57 -36.13%
  QoQ % -52.10% -18.93% 32.90% -18.42% 18.75% 1.91% -
  Horiz. % 50.96% 106.37% 131.21% 98.73% 121.02% 101.91% 100.00%
DY 0.70 2.49 3.91 3.08 1.39 1.31 1.05 -23.63%
  QoQ % -71.89% -36.32% 26.95% 121.58% 6.11% 24.76% -
  Horiz. % 66.67% 237.14% 372.38% 293.33% 132.38% 124.76% 100.00%
P/NAPS 2.11 2.87 3.56 4.00 4.21 4.47 5.58 -47.62%
  QoQ % -26.48% -19.38% -11.00% -4.99% -5.82% -19.89% -
  Horiz. % 37.81% 51.43% 63.80% 71.68% 75.45% 80.11% 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
 
 

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