Highlights

[BTECH] QoQ TTM Result on 2006-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 29-May-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Mar-2006  [#1]
Profit Trend QoQ -     26.83%    YoY -     -63.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 24,133 25,742 24,233 22,810 21,019 18,180 16,434 29.10%
  QoQ % -6.25% 6.23% 6.24% 8.52% 15.62% 10.62% -
  Horiz. % 146.85% 156.64% 147.46% 138.80% 127.90% 110.62% 100.00%
PBT 1,936 1,481 1,094 974 877 1,666 2,327 -11.51%
  QoQ % 30.72% 35.37% 12.32% 11.06% -47.36% -28.41% -
  Horiz. % 83.20% 63.64% 47.01% 41.86% 37.69% 71.59% 100.00%
Tax -530 -435 -458 -460 -488 -636 -635 -11.32%
  QoQ % -21.84% 5.02% 0.43% 5.74% 23.27% -0.16% -
  Horiz. % 83.46% 68.50% 72.13% 72.44% 76.85% 100.16% 100.00%
NP 1,406 1,046 636 514 389 1,030 1,692 -11.58%
  QoQ % 34.42% 64.47% 23.74% 32.13% -62.23% -39.13% -
  Horiz. % 83.10% 61.82% 37.59% 30.38% 22.99% 60.87% 100.00%
NP to SH 1,359 1,033 725 605 477 1,096 1,741 -15.18%
  QoQ % 31.56% 42.48% 19.83% 26.83% -56.48% -37.05% -
  Horiz. % 78.06% 59.33% 41.64% 34.75% 27.40% 62.95% 100.00%
Tax Rate 27.38 % 29.37 % 41.86 % 47.23 % 55.64 % 38.18 % 27.29 % 0.22%
  QoQ % -6.78% -29.84% -11.37% -15.12% 45.73% 39.90% -
  Horiz. % 100.33% 107.62% 153.39% 173.07% 203.88% 139.90% 100.00%
Total Cost 22,727 24,696 23,597 22,296 20,630 17,150 14,742 33.35%
  QoQ % -7.97% 4.66% 5.84% 8.08% 20.29% 16.33% -
  Horiz. % 154.16% 167.52% 160.07% 151.24% 139.94% 116.33% 100.00%
Net Worth 29,450 28,337 29,777 28,499 28,319 22,928 23,771 15.31%
  QoQ % 3.93% -4.84% 4.48% 0.64% 23.51% -3.55% -
  Horiz. % 123.89% 119.21% 125.27% 119.89% 119.13% 96.45% 100.00%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 434 417 417 417 417 1,634 3,307 -74.08%
  QoQ % 3.99% 0.00% 0.00% 0.00% -74.47% -50.58% -
  Horiz. % 13.12% 12.62% 12.62% 12.62% 12.62% 49.42% 100.00%
Div Payout % 31.94 % 40.40 % 57.56 % 68.98 % 87.49 % 149.15 % 189.98 % -69.44%
  QoQ % -20.94% -29.81% -16.56% -21.16% -41.34% -21.49% -
  Horiz. % 16.81% 21.27% 30.30% 36.31% 46.05% 78.51% 100.00%
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 29,450 28,337 29,777 28,499 28,319 22,928 23,771 15.31%
  QoQ % 3.93% -4.84% 4.48% 0.64% 23.51% -3.55% -
  Horiz. % 123.89% 119.21% 125.27% 119.89% 119.13% 96.45% 100.00%
NOSH 155,000 149,142 148,888 149,999 149,047 152,857 148,571 2.86%
  QoQ % 3.93% 0.17% -0.74% 0.64% -2.49% 2.88% -
  Horiz. % 104.33% 100.38% 100.21% 100.96% 100.32% 102.88% 100.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.83 % 4.06 % 2.62 % 2.25 % 1.85 % 5.67 % 10.30 % -31.50%
  QoQ % 43.60% 54.96% 16.44% 21.62% -67.37% -44.95% -
  Horiz. % 56.60% 39.42% 25.44% 21.84% 17.96% 55.05% 100.00%
ROE 4.61 % 3.65 % 2.43 % 2.12 % 1.68 % 4.78 % 7.32 % -26.47%
  QoQ % 26.30% 50.21% 14.62% 26.19% -64.85% -34.70% -
  Horiz. % 62.98% 49.86% 33.20% 28.96% 22.95% 65.30% 100.00%
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 15.57 17.26 16.28 15.21 14.10 11.89 11.06 25.53%
  QoQ % -9.79% 6.02% 7.03% 7.87% 18.59% 7.50% -
  Horiz. % 140.78% 156.06% 147.20% 137.52% 127.49% 107.50% 100.00%
EPS 0.88 0.69 0.49 0.40 0.32 0.72 1.17 -17.25%
  QoQ % 27.54% 40.82% 22.50% 25.00% -55.56% -38.46% -
  Horiz. % 75.21% 58.97% 41.88% 34.19% 27.35% 61.54% 100.00%
DPS 0.28 0.28 0.28 0.28 0.28 1.07 2.23 -74.83%
  QoQ % 0.00% 0.00% 0.00% 0.00% -73.83% -52.02% -
  Horiz. % 12.56% 12.56% 12.56% 12.56% 12.56% 47.98% 100.00%
NAPS 0.1900 0.1900 0.2000 0.1900 0.1900 0.1500 0.1600 12.10%
  QoQ % 0.00% -5.00% 5.26% 0.00% 26.67% -6.25% -
  Horiz. % 118.75% 118.75% 125.00% 118.75% 118.75% 93.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 9.58 10.22 9.62 9.05 8.34 7.21 6.52 29.15%
  QoQ % -6.26% 6.24% 6.30% 8.51% 15.67% 10.58% -
  Horiz. % 146.93% 156.75% 147.55% 138.80% 127.91% 110.58% 100.00%
EPS 0.54 0.41 0.29 0.24 0.19 0.43 0.69 -15.04%
  QoQ % 31.71% 41.38% 20.83% 26.32% -55.81% -37.68% -
  Horiz. % 78.26% 59.42% 42.03% 34.78% 27.54% 62.32% 100.00%
DPS 0.17 0.17 0.17 0.17 0.17 0.65 1.31 -74.27%
  QoQ % 0.00% 0.00% 0.00% 0.00% -73.85% -50.38% -
  Horiz. % 12.98% 12.98% 12.98% 12.98% 12.98% 49.62% 100.00%
NAPS 0.1169 0.1124 0.1182 0.1131 0.1124 0.0910 0.0943 15.35%
  QoQ % 4.00% -4.91% 4.51% 0.62% 23.52% -3.50% -
  Horiz. % 123.97% 119.19% 125.34% 119.94% 119.19% 96.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.2200 0.2700 0.2200 0.3500 0.4600 0.5800 0.4100 -
P/RPS 1.41 1.56 1.35 2.30 3.26 4.88 3.71 -47.44%
  QoQ % -9.62% 15.56% -41.30% -29.45% -33.20% 31.54% -
  Horiz. % 38.01% 42.05% 36.39% 61.99% 87.87% 131.54% 100.00%
P/EPS 25.09 38.98 45.18 86.78 143.74 80.89 34.99 -19.84%
  QoQ % -35.63% -13.72% -47.94% -39.63% 77.70% 131.18% -
  Horiz. % 71.71% 111.40% 129.12% 248.01% 410.80% 231.18% 100.00%
EY 3.99 2.57 2.21 1.15 0.70 1.24 2.86 24.78%
  QoQ % 55.25% 16.29% 92.17% 64.29% -43.55% -56.64% -
  Horiz. % 139.51% 89.86% 77.27% 40.21% 24.48% 43.36% 100.00%
DY 1.27 1.04 1.27 0.80 0.61 1.84 5.43 -61.94%
  QoQ % 22.12% -18.11% 58.75% 31.15% -66.85% -66.11% -
  Horiz. % 23.39% 19.15% 23.39% 14.73% 11.23% 33.89% 100.00%
P/NAPS 1.16 1.42 1.10 1.84 2.42 3.87 2.56 -40.92%
  QoQ % -18.31% 29.09% -40.22% -23.97% -37.47% 51.17% -
  Horiz. % 45.31% 55.47% 42.97% 71.88% 94.53% 151.17% 100.00%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 27/11/06 29/08/06 29/05/06 28/02/06 24/11/05 26/08/05 -
Price 0.4000 0.3300 0.2900 0.2200 0.4000 0.4300 0.5700 -
P/RPS 2.57 1.91 1.78 1.45 2.84 3.62 5.15 -37.01%
  QoQ % 34.55% 7.30% 22.76% -48.94% -21.55% -29.71% -
  Horiz. % 49.90% 37.09% 34.56% 28.16% 55.15% 70.29% 100.00%
P/EPS 45.62 47.64 59.56 54.55 124.99 59.97 48.64 -4.17%
  QoQ % -4.24% -20.01% 9.18% -56.36% 108.42% 23.29% -
  Horiz. % 93.79% 97.94% 122.45% 112.15% 256.97% 123.29% 100.00%
EY 2.19 2.10 1.68 1.83 0.80 1.67 2.06 4.15%
  QoQ % 4.29% 25.00% -8.20% 128.75% -52.10% -18.93% -
  Horiz. % 106.31% 101.94% 81.55% 88.83% 38.83% 81.07% 100.00%
DY 0.70 0.85 0.97 1.27 0.70 2.49 3.91 -68.14%
  QoQ % -17.65% -12.37% -23.62% 81.43% -71.89% -36.32% -
  Horiz. % 17.90% 21.74% 24.81% 32.48% 17.90% 63.68% 100.00%
P/NAPS 2.11 1.74 1.45 1.16 2.11 2.87 3.56 -29.37%
  QoQ % 21.26% 20.00% 25.00% -45.02% -26.48% -19.38% -
  Horiz. % 59.27% 48.88% 40.73% 32.58% 59.27% 80.62% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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