Highlights

[BTECH] YoY Cumulative Quarter Result on 2006-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 29-Aug-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 30-Jun-2006  [#2]
Profit Trend QoQ -     198.52%    YoY -     44.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 8,233 9,865 9,617 12,484 9,270 5,479 5,902 5.70%
  YoY % -16.54% 2.58% -22.97% 34.67% 69.19% -7.17% -
  Horiz. % 139.50% 167.15% 162.94% 211.52% 157.07% 92.83% 100.00%
PBT 996 1,583 1,386 998 781 1,380 2,027 -11.16%
  YoY % -37.08% 14.21% 38.88% 27.78% -43.41% -31.92% -
  Horiz. % 49.14% 78.10% 68.38% 49.24% 38.53% 68.08% 100.00%
Tax -429 -346 -320 -242 -272 -324 -583 -4.98%
  YoY % -23.99% -8.12% -32.23% 11.03% 16.05% 44.43% -
  Horiz. % 73.58% 59.35% 54.89% 41.51% 46.66% 55.57% 100.00%
NP 567 1,237 1,066 756 509 1,056 1,444 -14.41%
  YoY % -54.16% 16.04% 41.01% 48.53% -51.80% -26.87% -
  Horiz. % 39.27% 85.66% 73.82% 52.35% 35.25% 73.13% 100.00%
NP to SH 577 1,188 1,026 806 558 1,056 1,444 -14.17%
  YoY % -51.43% 15.79% 27.30% 44.44% -47.16% -26.87% -
  Horiz. % 39.96% 82.27% 71.05% 55.82% 38.64% 73.13% 100.00%
Tax Rate 43.07 % 21.86 % 23.09 % 24.25 % 34.83 % 23.48 % 28.76 % 6.96%
  YoY % 97.03% -5.33% -4.78% -30.38% 48.34% -18.36% -
  Horiz. % 149.76% 76.01% 80.29% 84.32% 121.11% 81.64% 100.00%
Total Cost 7,666 8,628 8,551 11,728 8,761 4,423 4,458 9.45%
  YoY % -11.15% 0.90% -27.09% 33.87% 98.08% -0.79% -
  Horiz. % 171.96% 193.54% 191.81% 263.08% 196.52% 99.21% 100.00%
Net Worth 30,104 30,331 30,176 32,240 24,129 28,662 27,075 1.78%
  YoY % -0.75% 0.52% -6.40% 33.61% -15.82% 5.86% -
  Horiz. % 111.19% 112.03% 111.46% 119.08% 89.12% 105.86% 100.00%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 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
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 30,104 30,331 30,176 32,240 24,129 28,662 27,075 1.78%
  YoY % -0.75% 0.52% -6.40% 33.61% -15.82% 5.86% -
  Horiz. % 111.19% 112.03% 111.46% 119.08% 89.12% 105.86% 100.00%
NOSH 250,869 252,765 150,882 161,200 150,810 150,857 150,416 8.89%
  YoY % -0.75% 67.53% -6.40% 6.89% -0.03% 0.29% -
  Horiz. % 166.78% 168.04% 100.31% 107.17% 100.26% 100.29% 100.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 6.89 % 12.54 % 11.08 % 6.06 % 5.49 % 19.27 % 24.47 % -19.03%
  YoY % -45.06% 13.18% 82.84% 10.38% -71.51% -21.25% -
  Horiz. % 28.16% 51.25% 45.28% 24.77% 22.44% 78.75% 100.00%
ROE 1.92 % 3.92 % 3.40 % 2.50 % 2.31 % 3.68 % 5.33 % -15.63%
  YoY % -51.02% 15.29% 36.00% 8.23% -37.23% -30.96% -
  Horiz. % 36.02% 73.55% 63.79% 46.90% 43.34% 69.04% 100.00%
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 3.28 3.90 6.37 7.74 6.15 3.63 3.92 -2.92%
  YoY % -15.90% -38.78% -17.70% 25.85% 69.42% -7.40% -
  Horiz. % 83.67% 99.49% 162.50% 197.45% 156.89% 92.60% 100.00%
EPS 0.23 0.47 0.68 0.50 0.37 0.70 0.96 -21.17%
  YoY % -51.06% -30.88% 36.00% 35.14% -47.14% -27.08% -
  Horiz. % 23.96% 48.96% 70.83% 52.08% 38.54% 72.92% 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 0.2000 0.2000 0.1600 0.1900 0.1800 -6.53%
  YoY % 0.00% -40.00% 0.00% 25.00% -15.79% 5.56% -
  Horiz. % 66.67% 66.67% 111.11% 111.11% 88.89% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 3.27 3.91 3.82 4.95 3.68 2.17 2.34 5.73%
  YoY % -16.37% 2.36% -22.83% 34.51% 69.59% -7.26% -
  Horiz. % 139.74% 167.09% 163.25% 211.54% 157.26% 92.74% 100.00%
EPS 0.23 0.47 0.41 0.32 0.22 0.42 0.57 -14.03%
  YoY % -51.06% 14.63% 28.13% 45.45% -47.62% -26.32% -
  Horiz. % 40.35% 82.46% 71.93% 56.14% 38.60% 73.68% 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 0.1195 0.1204 0.1197 0.1279 0.0958 0.1137 0.1074 1.79%
  YoY % -0.75% 0.58% -6.41% 33.51% -15.74% 5.87% -
  Horiz. % 111.27% 112.10% 111.45% 119.09% 89.20% 105.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.1100 0.2900 0.3000 0.2200 0.4100 1.1300 0.8600 -
P/RPS 3.35 7.43 4.71 2.84 6.67 31.11 21.92 -26.86%
  YoY % -54.91% 57.75% 65.85% -57.42% -78.56% 41.93% -
  Horiz. % 15.28% 33.90% 21.49% 12.96% 30.43% 141.93% 100.00%
P/EPS 47.83 61.70 44.12 44.00 110.81 161.43 89.58 -9.92%
  YoY % -22.48% 39.85% 0.27% -60.29% -31.36% 80.21% -
  Horiz. % 53.39% 68.88% 49.25% 49.12% 123.70% 180.21% 100.00%
EY 2.09 1.62 2.27 2.27 0.90 0.62 1.12 10.95%
  YoY % 29.01% -28.63% 0.00% 152.22% 45.16% -44.64% -
  Horiz. % 186.61% 144.64% 202.68% 202.68% 80.36% 55.36% 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 2.42 1.50 1.10 2.56 5.95 4.78 -24.00%
  YoY % -61.98% 61.33% 36.36% -57.03% -56.97% 24.48% -
  Horiz. % 19.25% 50.63% 31.38% 23.01% 53.56% 124.48% 100.00%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 28/08/08 30/08/07 29/08/06 26/08/05 27/08/04 25/08/03 -
Price 0.1200 0.2900 0.5000 0.2900 0.5700 1.0600 1.0500 -
P/RPS 3.66 7.43 7.84 3.74 9.27 29.19 26.76 -28.20%
  YoY % -50.74% -5.23% 109.63% -59.65% -68.24% 9.08% -
  Horiz. % 13.68% 27.77% 29.30% 13.98% 34.64% 109.08% 100.00%
P/EPS 52.17 61.70 73.53 58.00 154.05 151.43 109.38 -11.60%
  YoY % -15.45% -16.09% 26.78% -62.35% 1.73% 38.44% -
  Horiz. % 47.70% 56.41% 67.22% 53.03% 140.84% 138.44% 100.00%
EY 1.92 1.62 1.36 1.72 0.65 0.66 0.91 13.24%
  YoY % 18.52% 19.12% -20.93% 164.62% -1.52% -27.47% -
  Horiz. % 210.99% 178.02% 149.45% 189.01% 71.43% 72.53% 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 2.42 2.50 1.45 3.56 5.58 5.83 -25.44%
  YoY % -58.68% -3.20% 72.41% -59.27% -36.20% -4.29% -
  Horiz. % 17.15% 41.51% 42.88% 24.87% 61.06% 95.71% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

587  161  398  1064 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.09+0.015 
 HIBISCS 0.43+0.095 
 ARMADA 0.165+0.03 
 VELESTO 0.165+0.045 
 KNM 0.14+0.025 
 ALAM 0.07+0.025 
 PERDANA 0.17+0.035 
 ICON 0.06+0.015 
 HSI-H8M 0.605-0.055 
 MINETEC 0.155+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers