Highlights

[BTECH] YoY Annualized Quarter Result on 2008-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     -6.90%    YoY -     15.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 16,550 15,776 16,466 19,730 19,234 24,968 18,540 -1.87%
  YoY % 4.91% -4.19% -16.54% 2.58% -22.97% 34.67% -
  Horiz. % 89.27% 85.09% 88.81% 106.42% 103.74% 134.67% 100.00%
PBT 2,020 2,400 1,992 3,166 2,772 1,996 1,562 4.38%
  YoY % -15.83% 20.48% -37.08% 14.21% 38.88% 27.78% -
  Horiz. % 129.32% 153.65% 127.53% 202.69% 177.46% 127.78% 100.00%
Tax -852 -808 -858 -692 -640 -484 -544 7.76%
  YoY % -5.45% 5.83% -23.99% -8.12% -32.23% 11.03% -
  Horiz. % 156.62% 148.53% 157.72% 127.21% 117.65% 88.97% 100.00%
NP 1,168 1,592 1,134 2,474 2,132 1,512 1,018 2.32%
  YoY % -26.63% 40.39% -54.16% 16.04% 41.01% 48.53% -
  Horiz. % 114.73% 156.39% 111.39% 243.03% 209.43% 148.53% 100.00%
NP to SH 1,104 1,642 1,154 2,376 2,052 1,612 1,116 -0.18%
  YoY % -32.76% 42.29% -51.43% 15.79% 27.30% 44.44% -
  Horiz. % 98.92% 147.13% 103.41% 212.90% 183.87% 144.44% 100.00%
Tax Rate 42.18 % 33.67 % 43.07 % 21.86 % 23.09 % 24.25 % 34.83 % 3.24%
  YoY % 25.27% -21.82% 97.03% -5.33% -4.78% -30.38% -
  Horiz. % 121.10% 96.67% 123.66% 62.76% 66.29% 69.62% 100.00%
Total Cost 15,382 14,184 15,332 17,256 17,102 23,456 17,522 -2.15%
  YoY % 8.45% -7.49% -11.15% 0.90% -27.09% 33.87% -
  Horiz. % 87.79% 80.95% 87.50% 98.48% 97.60% 133.87% 100.00%
Net Worth 32,618 30,787 30,104 30,331 30,176 32,240 24,129 5.15%
  YoY % 5.95% 2.27% -0.75% 0.52% -6.40% 33.61% -
  Horiz. % 135.18% 127.59% 124.76% 125.70% 125.06% 133.61% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 32,618 30,787 30,104 30,331 30,176 32,240 24,129 5.15%
  YoY % 5.95% 2.27% -0.75% 0.52% -6.40% 33.61% -
  Horiz. % 135.18% 127.59% 124.76% 125.70% 125.06% 133.61% 100.00%
NOSH 250,909 256,562 250,869 252,765 150,882 161,200 150,810 8.85%
  YoY % -2.20% 2.27% -0.75% 67.53% -6.40% 6.89% -
  Horiz. % 166.37% 170.12% 166.35% 167.60% 100.05% 106.89% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 7.06 % 10.09 % 6.89 % 12.54 % 11.08 % 6.06 % 5.49 % 4.28%
  YoY % -30.03% 46.44% -45.06% 13.18% 82.84% 10.38% -
  Horiz. % 128.60% 183.79% 125.50% 228.42% 201.82% 110.38% 100.00%
ROE 3.38 % 5.33 % 3.83 % 7.83 % 6.80 % 5.00 % 4.63 % -5.11%
  YoY % -36.59% 39.16% -51.09% 15.15% 36.00% 7.99% -
  Horiz. % 73.00% 115.12% 82.72% 169.11% 146.87% 107.99% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 6.60 6.15 6.56 7.81 12.75 15.49 12.29 -9.84%
  YoY % 7.32% -6.25% -16.01% -38.75% -17.69% 26.04% -
  Horiz. % 53.70% 50.04% 53.38% 63.55% 103.74% 126.04% 100.00%
EPS 0.44 0.64 0.46 0.94 1.36 1.00 0.74 -8.30%
  YoY % -31.25% 39.13% -51.06% -30.88% 36.00% 35.14% -
  Horiz. % 59.46% 86.49% 62.16% 127.03% 183.78% 135.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1300 0.1200 0.1200 0.1200 0.2000 0.2000 0.1600 -3.40%
  YoY % 8.33% 0.00% 0.00% -40.00% 0.00% 25.00% -
  Horiz. % 81.25% 75.00% 75.00% 75.00% 125.00% 125.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 6.57 6.26 6.53 7.83 7.63 9.91 7.36 -1.87%
  YoY % 4.95% -4.13% -16.60% 2.62% -23.01% 34.65% -
  Horiz. % 89.27% 85.05% 88.72% 106.39% 103.67% 134.65% 100.00%
EPS 0.44 0.65 0.46 0.94 0.81 0.64 0.44 -
  YoY % -32.31% 41.30% -51.06% 16.05% 26.56% 45.45% -
  Horiz. % 100.00% 147.73% 104.55% 213.64% 184.09% 145.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1294 0.1222 0.1195 0.1204 0.1197 0.1279 0.0958 5.14%
  YoY % 5.89% 2.26% -0.75% 0.58% -6.41% 33.51% -
  Horiz. % 135.07% 127.56% 124.74% 125.68% 124.95% 133.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.1200 0.1200 0.1100 0.2900 0.3000 0.2200 0.4100 -
P/RPS 1.82 1.95 1.68 3.72 2.35 1.42 3.34 -9.62%
  YoY % -6.67% 16.07% -54.84% 58.30% 65.49% -57.49% -
  Horiz. % 54.49% 58.38% 50.30% 111.38% 70.36% 42.51% 100.00%
P/EPS 27.27 18.75 23.91 30.85 22.06 22.00 55.41 -11.14%
  YoY % 45.44% -21.58% -22.50% 39.85% 0.27% -60.30% -
  Horiz. % 49.21% 33.84% 43.15% 55.68% 39.81% 39.70% 100.00%
EY 3.67 5.33 4.18 3.24 4.53 4.55 1.80 12.60%
  YoY % -31.14% 27.51% 29.01% -28.48% -0.44% 152.78% -
  Horiz. % 203.89% 296.11% 232.22% 180.00% 251.67% 252.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.92 1.00 0.92 2.42 1.50 1.10 2.56 -15.67%
  YoY % -8.00% 8.70% -61.98% 61.33% 36.36% -57.03% -
  Horiz. % 35.94% 39.06% 35.94% 94.53% 58.59% 42.97% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 25/08/10 26/08/09 28/08/08 30/08/07 29/08/06 26/08/05 -
Price 0.1050 0.1000 0.1200 0.2900 0.5000 0.2900 0.5700 -
P/RPS 1.59 1.63 1.83 3.72 3.92 1.87 4.64 -16.34%
  YoY % -2.45% -10.93% -50.81% -5.10% 109.63% -59.70% -
  Horiz. % 34.27% 35.13% 39.44% 80.17% 84.48% 40.30% 100.00%
P/EPS 23.86 15.63 26.09 30.85 36.76 29.00 77.03 -17.74%
  YoY % 52.66% -40.09% -15.43% -16.08% 26.76% -62.35% -
  Horiz. % 30.97% 20.29% 33.87% 40.05% 47.72% 37.65% 100.00%
EY 4.19 6.40 3.83 3.24 2.72 3.45 1.30 21.53%
  YoY % -34.53% 67.10% 18.21% 19.12% -21.16% 165.38% -
  Horiz. % 322.31% 492.31% 294.62% 249.23% 209.23% 265.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.81 0.83 1.00 2.42 2.50 1.45 3.56 -21.86%
  YoY % -2.41% -17.00% -58.68% -3.20% 72.41% -59.27% -
  Horiz. % 22.75% 23.31% 28.09% 67.98% 70.22% 40.73% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers