Highlights

[BTECH] YoY Cumulative Quarter Result on 2007-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 30-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Jun-2007  [#2]
Profit Trend QoQ -     72.73%    YoY -     27.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 7,888 8,233 9,865 9,617 12,484 9,270 5,479 6.26%
  YoY % -4.19% -16.54% 2.58% -22.97% 34.67% 69.19% -
  Horiz. % 143.97% 150.26% 180.05% 175.52% 227.85% 169.19% 100.00%
PBT 1,200 996 1,583 1,386 998 781 1,380 -2.30%
  YoY % 20.48% -37.08% 14.21% 38.88% 27.78% -43.41% -
  Horiz. % 86.96% 72.17% 114.71% 100.43% 72.32% 56.59% 100.00%
Tax -404 -429 -346 -320 -242 -272 -324 3.74%
  YoY % 5.83% -23.99% -8.12% -32.23% 11.03% 16.05% -
  Horiz. % 124.69% 132.41% 106.79% 98.77% 74.69% 83.95% 100.00%
NP 796 567 1,237 1,066 756 509 1,056 -4.60%
  YoY % 40.39% -54.16% 16.04% 41.01% 48.53% -51.80% -
  Horiz. % 75.38% 53.69% 117.14% 100.95% 71.59% 48.20% 100.00%
NP to SH 821 577 1,188 1,026 806 558 1,056 -4.11%
  YoY % 42.29% -51.43% 15.79% 27.30% 44.44% -47.16% -
  Horiz. % 77.75% 54.64% 112.50% 97.16% 76.33% 52.84% 100.00%
Tax Rate 33.67 % 43.07 % 21.86 % 23.09 % 24.25 % 34.83 % 23.48 % 6.19%
  YoY % -21.82% 97.03% -5.33% -4.78% -30.38% 48.34% -
  Horiz. % 143.40% 183.43% 93.10% 98.34% 103.28% 148.34% 100.00%
Total Cost 7,092 7,666 8,628 8,551 11,728 8,761 4,423 8.18%
  YoY % -7.49% -11.15% 0.90% -27.09% 33.87% 98.08% -
  Horiz. % 160.34% 173.32% 195.07% 193.33% 265.16% 198.08% 100.00%
Net Worth 30,787 30,104 30,331 30,176 32,240 24,129 28,662 1.20%
  YoY % 2.27% -0.75% 0.52% -6.40% 33.61% -15.82% -
  Horiz. % 107.41% 105.03% 105.82% 105.28% 112.48% 84.18% 100.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 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
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 30,787 30,104 30,331 30,176 32,240 24,129 28,662 1.20%
  YoY % 2.27% -0.75% 0.52% -6.40% 33.61% -15.82% -
  Horiz. % 107.41% 105.03% 105.82% 105.28% 112.48% 84.18% 100.00%
NOSH 256,562 250,869 252,765 150,882 161,200 150,810 150,857 9.25%
  YoY % 2.27% -0.75% 67.53% -6.40% 6.89% -0.03% -
  Horiz. % 170.07% 166.30% 167.55% 100.02% 106.86% 99.97% 100.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 10.09 % 6.89 % 12.54 % 11.08 % 6.06 % 5.49 % 19.27 % -10.22%
  YoY % 46.44% -45.06% 13.18% 82.84% 10.38% -71.51% -
  Horiz. % 52.36% 35.76% 65.08% 57.50% 31.45% 28.49% 100.00%
ROE 2.67 % 1.92 % 3.92 % 3.40 % 2.50 % 2.31 % 3.68 % -5.20%
  YoY % 39.06% -51.02% 15.29% 36.00% 8.23% -37.23% -
  Horiz. % 72.55% 52.17% 106.52% 92.39% 67.93% 62.77% 100.00%
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 3.07 3.28 3.90 6.37 7.74 6.15 3.63 -2.75%
  YoY % -6.40% -15.90% -38.78% -17.70% 25.85% 69.42% -
  Horiz. % 84.57% 90.36% 107.44% 175.48% 213.22% 169.42% 100.00%
EPS 0.32 0.23 0.47 0.68 0.50 0.37 0.70 -12.23%
  YoY % 39.13% -51.06% -30.88% 36.00% 35.14% -47.14% -
  Horiz. % 45.71% 32.86% 67.14% 97.14% 71.43% 52.86% 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 0.1200 0.2000 0.2000 0.1600 0.1900 -7.37%
  YoY % 0.00% 0.00% -40.00% 0.00% 25.00% -15.79% -
  Horiz. % 63.16% 63.16% 63.16% 105.26% 105.26% 84.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 3.13 3.27 3.91 3.82 4.95 3.68 2.17 6.29%
  YoY % -4.28% -16.37% 2.36% -22.83% 34.51% 69.59% -
  Horiz. % 144.24% 150.69% 180.18% 176.04% 228.11% 169.59% 100.00%
EPS 0.33 0.23 0.47 0.41 0.32 0.22 0.42 -3.94%
  YoY % 43.48% -51.06% 14.63% 28.13% 45.45% -47.62% -
  Horiz. % 78.57% 54.76% 111.90% 97.62% 76.19% 52.38% 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 0.1222 0.1195 0.1204 0.1197 0.1279 0.0958 0.1137 1.21%
  YoY % 2.26% -0.75% 0.58% -6.41% 33.51% -15.74% -
  Horiz. % 107.48% 105.10% 105.89% 105.28% 112.49% 84.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.1200 0.1100 0.2900 0.3000 0.2200 0.4100 1.1300 -
P/RPS 3.90 3.35 7.43 4.71 2.84 6.67 31.11 -29.24%
  YoY % 16.42% -54.91% 57.75% 65.85% -57.42% -78.56% -
  Horiz. % 12.54% 10.77% 23.88% 15.14% 9.13% 21.44% 100.00%
P/EPS 37.50 47.83 61.70 44.12 44.00 110.81 161.43 -21.59%
  YoY % -21.60% -22.48% 39.85% 0.27% -60.29% -31.36% -
  Horiz. % 23.23% 29.63% 38.22% 27.33% 27.26% 68.64% 100.00%
EY 2.67 2.09 1.62 2.27 2.27 0.90 0.62 27.54%
  YoY % 27.75% 29.01% -28.63% 0.00% 152.22% 45.16% -
  Horiz. % 430.65% 337.10% 261.29% 366.13% 366.13% 145.16% 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 1.50 1.10 2.56 5.95 -25.70%
  YoY % 8.70% -61.98% 61.33% 36.36% -57.03% -56.97% -
  Horiz. % 16.81% 15.46% 40.67% 25.21% 18.49% 43.03% 100.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 26/08/09 28/08/08 30/08/07 29/08/06 26/08/05 27/08/04 -
Price 0.1000 0.1200 0.2900 0.5000 0.2900 0.5700 1.0600 -
P/RPS 3.25 3.66 7.43 7.84 3.74 9.27 29.19 -30.63%
  YoY % -11.20% -50.74% -5.23% 109.63% -59.65% -68.24% -
  Horiz. % 11.13% 12.54% 25.45% 26.86% 12.81% 31.76% 100.00%
P/EPS 31.25 52.17 61.70 73.53 58.00 154.05 151.43 -23.12%
  YoY % -40.10% -15.45% -16.09% 26.78% -62.35% 1.73% -
  Horiz. % 20.64% 34.45% 40.74% 48.56% 38.30% 101.73% 100.00%
EY 3.20 1.92 1.62 1.36 1.72 0.65 0.66 30.08%
  YoY % 66.67% 18.52% 19.12% -20.93% 164.62% -1.52% -
  Horiz. % 484.85% 290.91% 245.45% 206.06% 260.61% 98.48% 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 1.00 2.42 2.50 1.45 3.56 5.58 -27.20%
  YoY % -17.00% -58.68% -3.20% 72.41% -59.27% -36.20% -
  Horiz. % 14.87% 17.92% 43.37% 44.80% 25.99% 63.80% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers