Highlights

[BTECH] YoY Annualized Quarter Result on 2007-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 29-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     3.18%    YoY -     19.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 16,121 16,825 19,338 19,205 25,697 19,400 12,017 5.02%
  YoY % -4.18% -13.00% 0.69% -25.26% 32.46% 61.43% -
  Horiz. % 134.15% 140.01% 160.92% 159.81% 213.84% 161.43% 100.00%
PBT 2,338 2,004 3,056 2,892 2,317 1,512 3,192 -5.05%
  YoY % 16.70% -34.42% 5.67% 24.80% 53.26% -52.63% -
  Horiz. % 73.27% 62.78% 95.74% 90.60% 72.60% 47.37% 100.00%
Tax -720 -917 -690 -708 -500 -570 -638 2.02%
  YoY % 21.51% -32.82% 2.45% -41.60% 12.38% 10.65% -
  Horiz. % 112.73% 143.63% 108.14% 110.86% 78.29% 89.35% 100.00%
NP 1,618 1,086 2,365 2,184 1,817 941 2,553 -7.31%
  YoY % 48.96% -54.06% 8.30% 20.18% 93.06% -63.13% -
  Horiz. % 63.39% 42.56% 92.64% 85.54% 71.17% 36.87% 100.00%
NP to SH 1,657 1,092 2,281 2,117 1,770 1,029 2,553 -6.95%
  YoY % 51.77% -52.13% 7.75% 19.58% 72.02% -59.69% -
  Horiz. % 64.91% 42.77% 89.35% 82.92% 69.35% 40.31% 100.00%
Tax Rate 30.79 % 45.78 % 22.60 % 24.48 % 21.58 % 37.74 % 20.01 % 7.44%
  YoY % -32.74% 102.57% -7.68% 13.44% -42.82% 88.61% -
  Horiz. % 153.87% 228.79% 112.94% 122.34% 107.85% 188.61% 100.00%
Total Cost 14,502 15,738 16,973 17,021 23,880 18,458 9,464 7.37%
  YoY % -7.85% -7.27% -0.28% -28.72% 29.37% 95.04% -
  Horiz. % 153.24% 166.30% 179.35% 179.85% 252.32% 195.04% 100.00%
Net Worth 32,977 29,781 30,194 29,962 28,350 22,705 28,425 2.51%
  YoY % 10.73% -1.37% 0.77% 5.68% 24.86% -20.12% -
  Horiz. % 116.01% 104.77% 106.22% 105.41% 99.74% 79.88% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 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
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 32,977 29,781 30,194 29,962 28,350 22,705 28,425 2.51%
  YoY % 10.73% -1.37% 0.77% 5.68% 24.86% -20.12% -
  Horiz. % 116.01% 104.77% 106.22% 105.41% 99.74% 79.88% 100.00%
NOSH 253,673 248,181 251,617 149,811 149,213 151,372 149,609 9.19%
  YoY % 2.21% -1.37% 67.96% 0.40% -1.43% 1.18% -
  Horiz. % 169.56% 165.89% 168.18% 100.13% 99.74% 101.18% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 10.04 % 6.46 % 12.23 % 11.37 % 7.07 % 4.85 % 21.25 % -11.74%
  YoY % 55.42% -47.18% 7.56% 60.82% 45.77% -77.18% -
  Horiz. % 47.25% 30.40% 57.55% 53.51% 33.27% 22.82% 100.00%
ROE 5.03 % 3.67 % 7.56 % 7.07 % 6.25 % 4.53 % 8.98 % -9.20%
  YoY % 37.06% -51.46% 6.93% 13.12% 37.97% -49.55% -
  Horiz. % 56.01% 40.87% 84.19% 78.73% 69.60% 50.45% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 6.36 6.78 7.69 12.82 17.22 12.82 8.03 -3.81%
  YoY % -6.19% -11.83% -40.02% -25.55% 34.32% 59.65% -
  Horiz. % 79.20% 84.43% 95.77% 159.65% 214.45% 159.65% 100.00%
EPS 0.65 0.44 0.91 1.41 1.19 0.68 1.71 -14.88%
  YoY % 47.73% -51.65% -35.46% 18.49% 75.00% -60.23% -
  Horiz. % 38.01% 25.73% 53.22% 82.46% 69.59% 39.77% 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 0.2000 0.1900 0.1500 0.1900 -6.13%
  YoY % 8.33% 0.00% -40.00% 5.26% 26.67% -21.05% -
  Horiz. % 68.42% 63.16% 63.16% 105.26% 100.00% 78.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 6.40 6.68 7.67 7.62 10.20 7.70 4.77 5.02%
  YoY % -4.19% -12.91% 0.66% -25.29% 32.47% 61.43% -
  Horiz. % 134.17% 140.04% 160.80% 159.75% 213.84% 161.43% 100.00%
EPS 0.66 0.43 0.91 0.84 0.70 0.41 1.01 -6.84%
  YoY % 53.49% -52.75% 8.33% 20.00% 70.73% -59.41% -
  Horiz. % 65.35% 42.57% 90.10% 83.17% 69.31% 40.59% 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 0.1309 0.1182 0.1198 0.1189 0.1125 0.0901 0.1128 2.51%
  YoY % 10.74% -1.34% 0.76% 5.69% 24.86% -20.12% -
  Horiz. % 116.05% 104.79% 106.21% 105.41% 99.73% 79.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.1300 0.1000 0.2000 0.4100 0.2700 0.5800 1.0400 -
P/RPS 2.05 1.48 2.60 3.20 1.57 4.53 12.95 -26.44%
  YoY % 38.51% -43.08% -18.75% 103.82% -65.34% -65.02% -
  Horiz. % 15.83% 11.43% 20.08% 24.71% 12.12% 34.98% 100.00%
P/EPS 19.90 22.73 22.06 29.01 22.75 85.29 60.94 -17.01%
  YoY % -12.45% 3.04% -23.96% 27.52% -73.33% 39.96% -
  Horiz. % 32.66% 37.30% 36.20% 47.60% 37.33% 139.96% 100.00%
EY 5.03 4.40 4.53 3.45 4.40 1.17 1.64 20.53%
  YoY % 14.32% -2.87% 31.30% -21.59% 276.07% -28.66% -
  Horiz. % 306.71% 268.29% 276.22% 210.37% 268.29% 71.34% 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 1.00 0.83 1.67 2.05 1.42 3.87 5.47 -24.65%
  YoY % 20.48% -50.30% -18.54% 44.37% -63.31% -29.25% -
  Horiz. % 18.28% 15.17% 30.53% 37.48% 25.96% 70.75% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 25/11/09 18/11/08 29/11/07 27/11/06 24/11/05 30/11/04 -
Price 0.1300 0.1100 0.2900 0.5400 0.3300 0.4300 0.8500 -
P/RPS 2.05 1.62 3.77 4.21 1.92 3.36 10.58 -23.92%
  YoY % 26.54% -57.03% -10.45% 119.27% -42.86% -68.24% -
  Horiz. % 19.38% 15.31% 35.63% 39.79% 18.15% 31.76% 100.00%
P/EPS 19.90 25.00 31.99 38.21 27.81 63.24 49.80 -14.17%
  YoY % -20.40% -21.85% -16.28% 37.40% -56.02% 26.99% -
  Horiz. % 39.96% 50.20% 64.24% 76.73% 55.84% 126.99% 100.00%
EY 5.03 4.00 3.13 2.62 3.60 1.58 2.01 16.51%
  YoY % 25.75% 27.80% 19.47% -27.22% 127.85% -21.39% -
  Horiz. % 250.25% 199.00% 155.72% 130.35% 179.10% 78.61% 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 1.00 0.92 2.42 2.70 1.74 2.87 4.47 -22.08%
  YoY % 8.70% -61.98% -10.37% 55.17% -39.37% -35.79% -
  Horiz. % 22.37% 20.58% 54.14% 60.40% 38.93% 64.21% 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.
 


 

2018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.820.00 
 KOTRA 2.100.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2150.00 
 3A 0.7850.00 
Partners & Brokers