Highlights

[BTECH] YoY Annualized Quarter Result on 2007-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 30-May-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Mar-2007  [#1]
Profit Trend QoQ -     83.05%    YoY -     120.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 14,848 15,840 19,628 20,304 23,144 15,980 11,264 4.71%
  YoY % -6.26% -19.30% -3.33% -12.27% 44.83% 41.87% -
  Horiz. % 131.82% 140.62% 174.25% 180.26% 205.47% 141.87% 100.00%
PBT 2,024 1,800 3,300 3,160 1,432 1,044 3,628 -9.26%
  YoY % 12.44% -45.45% 4.43% 120.67% 37.16% -71.22% -
  Horiz. % 55.79% 49.61% 90.96% 87.10% 39.47% 28.78% 100.00%
Tax -728 -544 -620 -636 -452 -564 -772 -0.97%
  YoY % -33.82% 12.26% 2.52% -40.71% 19.86% 26.94% -
  Horiz. % 94.30% 70.47% 80.31% 82.38% 58.55% 73.06% 100.00%
NP 1,296 1,256 2,680 2,524 980 480 2,856 -12.33%
  YoY % 3.18% -53.13% 6.18% 157.55% 104.17% -83.19% -
  Horiz. % 45.38% 43.98% 93.84% 88.38% 34.31% 16.81% 100.00%
NP to SH 1,344 1,320 2,552 2,376 1,080 568 2,856 -11.80%
  YoY % 1.82% -48.28% 7.41% 120.00% 90.14% -80.11% -
  Horiz. % 47.06% 46.22% 89.36% 83.19% 37.82% 19.89% 100.00%
Tax Rate 35.97 % 30.22 % 18.79 % 20.13 % 31.56 % 54.02 % 21.28 % 9.14%
  YoY % 19.03% 60.83% -6.66% -36.22% -41.58% 153.85% -
  Horiz. % 169.03% 142.01% 88.30% 94.60% 148.31% 253.85% 100.00%
Total Cost 13,552 14,584 16,948 17,780 22,164 15,500 8,408 8.28%
  YoY % -7.08% -13.95% -4.68% -19.78% 42.99% 84.35% -
  Horiz. % 161.18% 173.45% 201.57% 211.47% 263.61% 184.35% 100.00%
Net Worth 31,015 30,461 31,158 29,699 28,499 26,822 28,262 1.56%
  YoY % 1.82% -2.24% 4.91% 4.21% 6.26% -5.10% -
  Horiz. % 109.74% 107.78% 110.25% 105.09% 100.84% 94.90% 100.00%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 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
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 31,015 30,461 31,158 29,699 28,499 26,822 28,262 1.56%
  YoY % 1.82% -2.24% 4.91% 4.21% 6.26% -5.10% -
  Horiz. % 109.74% 107.78% 110.25% 105.09% 100.84% 94.90% 100.00%
NOSH 258,461 253,846 148,372 148,499 149,999 157,777 148,750 9.64%
  YoY % 1.82% 71.09% -0.09% -1.00% -4.93% 6.07% -
  Horiz. % 173.76% 170.65% 99.75% 99.83% 100.84% 106.07% 100.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.73 % 7.93 % 13.65 % 12.43 % 4.23 % 3.00 % 25.36 % -16.28%
  YoY % 10.09% -41.90% 9.81% 193.85% 41.00% -88.17% -
  Horiz. % 34.42% 31.27% 53.82% 49.01% 16.68% 11.83% 100.00%
ROE 4.33 % 4.33 % 8.19 % 8.00 % 3.79 % 2.12 % 10.11 % -13.17%
  YoY % 0.00% -47.13% 2.37% 111.08% 78.77% -79.03% -
  Horiz. % 42.83% 42.83% 81.01% 79.13% 37.49% 20.97% 100.00%
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 5.74 6.24 13.23 13.67 15.43 10.13 7.57 -4.51%
  YoY % -8.01% -52.83% -3.22% -11.41% 52.32% 33.82% -
  Horiz. % 75.83% 82.43% 174.77% 180.58% 203.83% 133.82% 100.00%
EPS 0.52 0.52 1.72 1.60 0.72 0.36 1.92 -19.56%
  YoY % 0.00% -69.77% 7.50% 122.22% 100.00% -81.25% -
  Horiz. % 27.08% 27.08% 89.58% 83.33% 37.50% 18.75% 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 0.1200 0.1200 0.2100 0.2000 0.1900 0.1700 0.1900 -7.37%
  YoY % 0.00% -42.86% 5.00% 5.26% 11.76% -10.53% -
  Horiz. % 63.16% 63.16% 110.53% 105.26% 100.00% 89.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 5.89 6.29 7.79 8.06 9.18 6.34 4.47 4.70%
  YoY % -6.36% -19.26% -3.35% -12.20% 44.79% 41.83% -
  Horiz. % 131.77% 140.72% 174.27% 180.31% 205.37% 141.83% 100.00%
EPS 0.53 0.52 1.01 0.94 0.43 0.23 1.13 -11.85%
  YoY % 1.92% -48.51% 7.45% 118.60% 86.96% -79.65% -
  Horiz. % 46.90% 46.02% 89.38% 83.19% 38.05% 20.35% 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 0.1231 0.1209 0.1236 0.1179 0.1131 0.1064 0.1122 1.56%
  YoY % 1.82% -2.18% 4.83% 4.24% 6.30% -5.17% -
  Horiz. % 109.71% 107.75% 110.16% 105.08% 100.80% 94.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.1000 0.1000 0.3500 0.4000 0.3500 0.7400 1.2300 -
P/RPS 1.74 1.60 2.65 2.93 2.27 7.31 16.24 -31.07%
  YoY % 8.75% -39.62% -9.56% 29.07% -68.95% -54.99% -
  Horiz. % 10.71% 9.85% 16.32% 18.04% 13.98% 45.01% 100.00%
P/EPS 19.23 19.23 20.35 25.00 48.61 205.56 64.06 -18.17%
  YoY % 0.00% -5.50% -18.60% -48.57% -76.35% 220.89% -
  Horiz. % 30.02% 30.02% 31.77% 39.03% 75.88% 320.89% 100.00%
EY 5.20 5.20 4.91 4.00 2.06 0.49 1.56 22.21%
  YoY % 0.00% 5.91% 22.75% 94.17% 320.41% -68.59% -
  Horiz. % 333.33% 333.33% 314.74% 256.41% 132.05% 31.41% 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 0.83 0.83 1.67 2.00 1.84 4.35 6.47 -28.97%
  YoY % 0.00% -50.30% -16.50% 8.70% -57.70% -32.77% -
  Horiz. % 12.83% 12.83% 25.81% 30.91% 28.44% 67.23% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 11/05/10 14/05/09 22/05/08 30/05/07 29/05/06 25/05/05 28/05/04 -
Price 0.1300 0.1300 0.4100 0.2800 0.2200 0.6800 1.2300 -
P/RPS 2.26 2.08 3.10 2.05 1.43 6.71 16.24 -28.00%
  YoY % 8.65% -32.90% 51.22% 43.36% -78.69% -58.68% -
  Horiz. % 13.92% 12.81% 19.09% 12.62% 8.81% 41.32% 100.00%
P/EPS 25.00 25.00 23.84 17.50 30.56 188.89 64.06 -14.51%
  YoY % 0.00% 4.87% 36.23% -42.74% -83.82% 194.86% -
  Horiz. % 39.03% 39.03% 37.22% 27.32% 47.71% 294.86% 100.00%
EY 4.00 4.00 4.20 5.71 3.27 0.53 1.56 16.98%
  YoY % 0.00% -4.76% -26.44% 74.62% 516.98% -66.03% -
  Horiz. % 256.41% 256.41% 269.23% 366.03% 209.62% 33.97% 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 1.08 1.08 1.95 1.40 1.16 4.00 6.47 -25.79%
  YoY % 0.00% -44.62% 39.29% 20.69% -71.00% -38.18% -
  Horiz. % 16.69% 16.69% 30.14% 21.64% 17.93% 61.82% 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.
 


 

265  259  533  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.375-0.025 
 DAYA 0.01+0.005 
 EKOVEST 0.825-0.03 
 PERDANA 0.465+0.01 
 PTRANS 0.26+0.015 
 ALAM 0.135-0.01 
 KEYASIC 0.065+0.01 
 SAPNRG 0.29+0.005 
 HSI-C7K 0.335+0.01 
 ARMADA 0.5150.00 
Partners & Brokers