Highlights

[BTECH] YoY Annualized Quarter Result on 2009-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -12.58%    YoY -     -51.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 20,660 16,550 15,776 16,466 19,730 19,234 24,968 -3.10%
  YoY % 24.83% 4.91% -4.19% -16.54% 2.58% -22.97% -
  Horiz. % 82.75% 66.28% 63.18% 65.95% 79.02% 77.03% 100.00%
PBT 3,508 2,020 2,400 1,992 3,166 2,772 1,996 9.84%
  YoY % 73.66% -15.83% 20.48% -37.08% 14.21% 38.88% -
  Horiz. % 175.75% 101.20% 120.24% 99.80% 158.62% 138.88% 100.00%
Tax -984 -852 -808 -858 -692 -640 -484 12.54%
  YoY % -15.49% -5.45% 5.83% -23.99% -8.12% -32.23% -
  Horiz. % 203.31% 176.03% 166.94% 177.27% 142.98% 132.23% 100.00%
NP 2,524 1,168 1,592 1,134 2,474 2,132 1,512 8.91%
  YoY % 116.10% -26.63% 40.39% -54.16% 16.04% 41.01% -
  Horiz. % 166.93% 77.25% 105.29% 75.00% 163.62% 141.01% 100.00%
NP to SH 2,400 1,104 1,642 1,154 2,376 2,052 1,612 6.85%
  YoY % 117.39% -32.76% 42.29% -51.43% 15.79% 27.30% -
  Horiz. % 148.88% 68.49% 101.86% 71.59% 147.39% 127.30% 100.00%
Tax Rate 28.05 % 42.18 % 33.67 % 43.07 % 21.86 % 23.09 % 24.25 % 2.45%
  YoY % -33.50% 25.27% -21.82% 97.03% -5.33% -4.78% -
  Horiz. % 115.67% 173.94% 138.85% 177.61% 90.14% 95.22% 100.00%
Total Cost 18,136 15,382 14,184 15,332 17,256 17,102 23,456 -4.19%
  YoY % 17.90% 8.45% -7.49% -11.15% 0.90% -27.09% -
  Horiz. % 77.32% 65.58% 60.47% 65.36% 73.57% 72.91% 100.00%
Net Worth 40,319 32,618 30,787 30,104 30,331 30,176 32,240 3.79%
  YoY % 23.61% 5.95% 2.27% -0.75% 0.52% -6.40% -
  Horiz. % 125.06% 101.17% 95.49% 93.38% 94.08% 93.60% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 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
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 40,319 32,618 30,787 30,104 30,331 30,176 32,240 3.79%
  YoY % 23.61% 5.95% 2.27% -0.75% 0.52% -6.40% -
  Horiz. % 125.06% 101.17% 95.49% 93.38% 94.08% 93.60% 100.00%
NOSH 252,000 250,909 256,562 250,869 252,765 150,882 161,200 7.72%
  YoY % 0.43% -2.20% 2.27% -0.75% 67.53% -6.40% -
  Horiz. % 156.33% 155.65% 159.16% 155.63% 156.80% 93.60% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.22 % 7.06 % 10.09 % 6.89 % 12.54 % 11.08 % 6.06 % 12.39%
  YoY % 73.09% -30.03% 46.44% -45.06% 13.18% 82.84% -
  Horiz. % 201.65% 116.50% 166.50% 113.70% 206.93% 182.84% 100.00%
ROE 5.95 % 3.38 % 5.33 % 3.83 % 7.83 % 6.80 % 5.00 % 2.94%
  YoY % 76.04% -36.59% 39.16% -51.09% 15.15% 36.00% -
  Horiz. % 119.00% 67.60% 106.60% 76.60% 156.60% 136.00% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 8.20 6.60 6.15 6.56 7.81 12.75 15.49 -10.05%
  YoY % 24.24% 7.32% -6.25% -16.01% -38.75% -17.69% -
  Horiz. % 52.94% 42.61% 39.70% 42.35% 50.42% 82.31% 100.00%
EPS 0.96 0.44 0.64 0.46 0.94 1.36 1.00 -0.68%
  YoY % 118.18% -31.25% 39.13% -51.06% -30.88% 36.00% -
  Horiz. % 96.00% 44.00% 64.00% 46.00% 94.00% 136.00% 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 0.1600 0.1300 0.1200 0.1200 0.1200 0.2000 0.2000 -3.65%
  YoY % 23.08% 8.33% 0.00% 0.00% -40.00% 0.00% -
  Horiz. % 80.00% 65.00% 60.00% 60.00% 60.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 8.20 6.57 6.26 6.53 7.83 7.63 9.91 -3.10%
  YoY % 24.81% 4.95% -4.13% -16.60% 2.62% -23.01% -
  Horiz. % 82.74% 66.30% 63.17% 65.89% 79.01% 76.99% 100.00%
EPS 0.96 0.44 0.65 0.46 0.94 0.81 0.64 6.98%
  YoY % 118.18% -32.31% 41.30% -51.06% 16.05% 26.56% -
  Horiz. % 150.00% 68.75% 101.56% 71.88% 146.88% 126.56% 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 0.1600 0.1294 0.1222 0.1195 0.1204 0.1197 0.1279 3.80%
  YoY % 23.65% 5.89% 2.26% -0.75% 0.58% -6.41% -
  Horiz. % 125.10% 101.17% 95.54% 93.43% 94.14% 93.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.1300 0.1200 0.1200 0.1100 0.2900 0.3000 0.2200 -
P/RPS 1.59 1.82 1.95 1.68 3.72 2.35 1.42 1.90%
  YoY % -12.64% -6.67% 16.07% -54.84% 58.30% 65.49% -
  Horiz. % 111.97% 128.17% 137.32% 118.31% 261.97% 165.49% 100.00%
P/EPS 13.65 27.27 18.75 23.91 30.85 22.06 22.00 -7.64%
  YoY % -49.94% 45.44% -21.58% -22.50% 39.85% 0.27% -
  Horiz. % 62.05% 123.95% 85.23% 108.68% 140.23% 100.27% 100.00%
EY 7.33 3.67 5.33 4.18 3.24 4.53 4.55 8.26%
  YoY % 99.73% -31.14% 27.51% 29.01% -28.48% -0.44% -
  Horiz. % 161.10% 80.66% 117.14% 91.87% 71.21% 99.56% 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 0.92 1.00 0.92 2.42 1.50 1.10 -4.97%
  YoY % -11.96% -8.00% 8.70% -61.98% 61.33% 36.36% -
  Horiz. % 73.64% 83.64% 90.91% 83.64% 220.00% 136.36% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 24/08/11 25/08/10 26/08/09 28/08/08 30/08/07 29/08/06 -
Price 0.1400 0.1050 0.1000 0.1200 0.2900 0.5000 0.2900 -
P/RPS 1.71 1.59 1.63 1.83 3.72 3.92 1.87 -1.48%
  YoY % 7.55% -2.45% -10.93% -50.81% -5.10% 109.63% -
  Horiz. % 91.44% 85.03% 87.17% 97.86% 198.93% 209.63% 100.00%
P/EPS 14.70 23.86 15.63 26.09 30.85 36.76 29.00 -10.70%
  YoY % -38.39% 52.66% -40.09% -15.43% -16.08% 26.76% -
  Horiz. % 50.69% 82.28% 53.90% 89.97% 106.38% 126.76% 100.00%
EY 6.80 4.19 6.40 3.83 3.24 2.72 3.45 11.96%
  YoY % 62.29% -34.53% 67.10% 18.21% 19.12% -21.16% -
  Horiz. % 197.10% 121.45% 185.51% 111.01% 93.91% 78.84% 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 0.88 0.81 0.83 1.00 2.42 2.50 1.45 -7.98%
  YoY % 8.64% -2.41% -17.00% -58.68% -3.20% 72.41% -
  Horiz. % 60.69% 55.86% 57.24% 68.97% 166.90% 172.41% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers