Highlights

[BTECH] YoY Cumulative Quarter Result on 2008-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     86.21%    YoY -     15.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 8,275 7,888 8,233 9,865 9,617 12,484 9,270 -1.87%
  YoY % 4.91% -4.19% -16.54% 2.58% -22.97% 34.67% -
  Horiz. % 89.27% 85.09% 88.81% 106.42% 103.74% 134.67% 100.00%
PBT 1,010 1,200 996 1,583 1,386 998 781 4.38%
  YoY % -15.83% 20.48% -37.08% 14.21% 38.88% 27.78% -
  Horiz. % 129.32% 153.65% 127.53% 202.69% 177.46% 127.78% 100.00%
Tax -426 -404 -429 -346 -320 -242 -272 7.76%
  YoY % -5.45% 5.83% -23.99% -8.12% -32.23% 11.03% -
  Horiz. % 156.62% 148.53% 157.72% 127.21% 117.65% 88.97% 100.00%
NP 584 796 567 1,237 1,066 756 509 2.32%
  YoY % -26.63% 40.39% -54.16% 16.04% 41.01% 48.53% -
  Horiz. % 114.73% 156.39% 111.39% 243.03% 209.43% 148.53% 100.00%
NP to SH 552 821 577 1,188 1,026 806 558 -0.18%
  YoY % -32.76% 42.29% -51.43% 15.79% 27.30% 44.44% -
  Horiz. % 98.92% 147.13% 103.41% 212.90% 183.87% 144.44% 100.00%
Tax Rate 42.18 % 33.67 % 43.07 % 21.86 % 23.09 % 24.25 % 34.83 % 3.24%
  YoY % 25.27% -21.82% 97.03% -5.33% -4.78% -30.38% -
  Horiz. % 121.10% 96.67% 123.66% 62.76% 66.29% 69.62% 100.00%
Total Cost 7,691 7,092 7,666 8,628 8,551 11,728 8,761 -2.15%
  YoY % 8.45% -7.49% -11.15% 0.90% -27.09% 33.87% -
  Horiz. % 87.79% 80.95% 87.50% 98.48% 97.60% 133.87% 100.00%
Net Worth 32,618 30,787 30,104 30,331 30,176 32,240 24,129 5.15%
  YoY % 5.95% 2.27% -0.75% 0.52% -6.40% 33.61% -
  Horiz. % 135.18% 127.59% 124.76% 125.70% 125.06% 133.61% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 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
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 32,618 30,787 30,104 30,331 30,176 32,240 24,129 5.15%
  YoY % 5.95% 2.27% -0.75% 0.52% -6.40% 33.61% -
  Horiz. % 135.18% 127.59% 124.76% 125.70% 125.06% 133.61% 100.00%
NOSH 250,909 256,562 250,869 252,765 150,882 161,200 150,810 8.85%
  YoY % -2.20% 2.27% -0.75% 67.53% -6.40% 6.89% -
  Horiz. % 166.37% 170.12% 166.35% 167.60% 100.05% 106.89% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 7.06 % 10.09 % 6.89 % 12.54 % 11.08 % 6.06 % 5.49 % 4.28%
  YoY % -30.03% 46.44% -45.06% 13.18% 82.84% 10.38% -
  Horiz. % 128.60% 183.79% 125.50% 228.42% 201.82% 110.38% 100.00%
ROE 1.69 % 2.67 % 1.92 % 3.92 % 3.40 % 2.50 % 2.31 % -5.07%
  YoY % -36.70% 39.06% -51.02% 15.29% 36.00% 8.23% -
  Horiz. % 73.16% 115.58% 83.12% 169.70% 147.19% 108.23% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 3.30 3.07 3.28 3.90 6.37 7.74 6.15 -9.85%
  YoY % 7.49% -6.40% -15.90% -38.78% -17.70% 25.85% -
  Horiz. % 53.66% 49.92% 53.33% 63.41% 103.58% 125.85% 100.00%
EPS 0.22 0.32 0.23 0.47 0.68 0.50 0.37 -8.30%
  YoY % -31.25% 39.13% -51.06% -30.88% 36.00% 35.14% -
  Horiz. % 59.46% 86.49% 62.16% 127.03% 183.78% 135.14% 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 0.1200 0.2000 0.2000 0.1600 -3.40%
  YoY % 8.33% 0.00% 0.00% -40.00% 0.00% 25.00% -
  Horiz. % 81.25% 75.00% 75.00% 75.00% 125.00% 125.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 3.28 3.13 3.27 3.91 3.82 4.95 3.68 -1.90%
  YoY % 4.79% -4.28% -16.37% 2.36% -22.83% 34.51% -
  Horiz. % 89.13% 85.05% 88.86% 106.25% 103.80% 134.51% 100.00%
EPS 0.22 0.33 0.23 0.47 0.41 0.32 0.22 -
  YoY % -33.33% 43.48% -51.06% 14.63% 28.13% 45.45% -
  Horiz. % 100.00% 150.00% 104.55% 213.64% 186.36% 145.45% 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 0.1294 0.1222 0.1195 0.1204 0.1197 0.1279 0.0958 5.14%
  YoY % 5.89% 2.26% -0.75% 0.58% -6.41% 33.51% -
  Horiz. % 135.07% 127.56% 124.74% 125.68% 124.95% 133.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.1200 0.1200 0.1100 0.2900 0.3000 0.2200 0.4100 -
P/RPS 3.64 3.90 3.35 7.43 4.71 2.84 6.67 -9.60%
  YoY % -6.67% 16.42% -54.91% 57.75% 65.85% -57.42% -
  Horiz. % 54.57% 58.47% 50.22% 111.39% 70.61% 42.58% 100.00%
P/EPS 54.55 37.50 47.83 61.70 44.12 44.00 110.81 -11.14%
  YoY % 45.47% -21.60% -22.48% 39.85% 0.27% -60.29% -
  Horiz. % 49.23% 33.84% 43.16% 55.68% 39.82% 39.71% 100.00%
EY 1.83 2.67 2.09 1.62 2.27 2.27 0.90 12.55%
  YoY % -31.46% 27.75% 29.01% -28.63% 0.00% 152.22% -
  Horiz. % 203.33% 296.67% 232.22% 180.00% 252.22% 252.22% 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 1.00 0.92 2.42 1.50 1.10 2.56 -15.67%
  YoY % -8.00% 8.70% -61.98% 61.33% 36.36% -57.03% -
  Horiz. % 35.94% 39.06% 35.94% 94.53% 58.59% 42.97% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 25/08/10 26/08/09 28/08/08 30/08/07 29/08/06 26/08/05 -
Price 0.1050 0.1000 0.1200 0.2900 0.5000 0.2900 0.5700 -
P/RPS 3.18 3.25 3.66 7.43 7.84 3.74 9.27 -16.33%
  YoY % -2.15% -11.20% -50.74% -5.23% 109.63% -59.65% -
  Horiz. % 34.30% 35.06% 39.48% 80.15% 84.57% 40.35% 100.00%
P/EPS 47.73 31.25 52.17 61.70 73.53 58.00 154.05 -17.73%
  YoY % 52.74% -40.10% -15.45% -16.09% 26.78% -62.35% -
  Horiz. % 30.98% 20.29% 33.87% 40.05% 47.73% 37.65% 100.00%
EY 2.10 3.20 1.92 1.62 1.36 1.72 0.65 21.58%
  YoY % -34.38% 66.67% 18.52% 19.12% -20.93% 164.62% -
  Horiz. % 323.08% 492.31% 295.38% 249.23% 209.23% 264.62% 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 0.83 1.00 2.42 2.50 1.45 3.56 -21.86%
  YoY % -2.41% -17.00% -58.68% -3.20% 72.41% -59.27% -
  Horiz. % 22.75% 23.31% 28.09% 67.98% 70.22% 40.73% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

289  405  580  1118 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.14-0.01 
 KANGER 0.19-0.02 
 TRIVE 0.02+0.005 
 LAMBO 0.030.00 
 INIX 0.305-0.03 
 PHB 0.0250.00 
 MMAG-WB 0.195+0.01 
 SAPNRG 0.1050.00 
 PHB-WB 0.0150.00 
 BORNOIL 0.04-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Call Warrants on HARTA / KOSSAN / SUPERMX / TOPGLOV, My pick is HARTA-C54 i3gambler
2. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
3. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
4. KLCI waves 26 - Wave 3 could have started KLCI waves
5. SUPERMAX: Share price pares loss after High Court overturns ex-MD Stanley Thai’s guilty verdict Van Gogh of Financial
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
8. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS