Highlights

[BTECH] YoY Cumulative Quarter Result on 2005-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 24-Nov-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 30-Sep-2005  [#3]
Profit Trend QoQ -     38.35%    YoY -     -59.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 14,504 14,404 19,273 14,550 9,013 13,085 9,687 6.95%
  YoY % 0.69% -25.26% 32.46% 61.43% -31.12% 35.08% -
  Horiz. % 149.73% 148.69% 198.96% 150.20% 93.04% 135.08% 100.00%
PBT 2,292 2,169 1,738 1,134 2,394 3,844 3,835 -8.21%
  YoY % 5.67% 24.80% 53.26% -52.63% -37.72% 0.23% -
  Horiz. % 59.77% 56.56% 45.32% 29.57% 62.43% 100.23% 100.00%
Tax -518 -531 -375 -428 -479 -1,110 -1,073 -11.42%
  YoY % 2.45% -41.60% 12.38% 10.65% 56.85% -3.45% -
  Horiz. % 48.28% 49.49% 34.95% 39.89% 44.64% 103.45% 100.00%
NP 1,774 1,638 1,363 706 1,915 2,734 2,762 -7.11%
  YoY % 8.30% 20.18% 93.06% -63.13% -29.96% -1.01% -
  Horiz. % 64.23% 59.30% 49.35% 25.56% 69.33% 98.99% 100.00%
NP to SH 1,711 1,588 1,328 772 1,915 2,734 2,762 -7.66%
  YoY % 7.75% 19.58% 72.02% -59.69% -29.96% -1.01% -
  Horiz. % 61.95% 57.49% 48.08% 27.95% 69.33% 98.99% 100.00%
Tax Rate 22.60 % 24.48 % 21.58 % 37.74 % 20.01 % 28.88 % 27.98 % -3.49%
  YoY % -7.68% 13.44% -42.82% 88.61% -30.71% 3.22% -
  Horiz. % 80.77% 87.49% 77.13% 134.88% 71.52% 103.22% 100.00%
Total Cost 12,730 12,766 17,910 13,844 7,098 10,351 6,925 10.67%
  YoY % -0.28% -28.72% 29.37% 95.04% -31.43% 49.47% -
  Horiz. % 183.83% 184.35% 258.63% 199.91% 102.50% 149.47% 100.00%
Net Worth 30,194 29,962 28,350 22,705 28,425 27,039 25,518 2.84%
  YoY % 0.77% 5.68% 24.86% -20.12% 5.13% 5.96% -
  Horiz. % 118.32% 117.41% 111.10% 88.98% 111.39% 105.96% 100.00%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 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
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 30,194 29,962 28,350 22,705 28,425 27,039 25,518 2.84%
  YoY % 0.77% 5.68% 24.86% -20.12% 5.13% 5.96% -
  Horiz. % 118.32% 117.41% 111.10% 88.98% 111.39% 105.96% 100.00%
NOSH 251,617 149,811 149,213 151,372 149,609 150,219 150,108 8.98%
  YoY % 67.96% 0.40% -1.43% 1.18% -0.41% 0.07% -
  Horiz. % 167.62% 99.80% 99.40% 100.84% 99.67% 100.07% 100.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 12.23 % 11.37 % 7.07 % 4.85 % 21.25 % 20.89 % 28.51 % -13.15%
  YoY % 7.56% 60.82% 45.77% -77.18% 1.72% -26.73% -
  Horiz. % 42.90% 39.88% 24.80% 17.01% 74.54% 73.27% 100.00%
ROE 5.67 % 5.30 % 4.68 % 3.40 % 6.74 % 10.11 % 10.82 % -10.20%
  YoY % 6.98% 13.25% 37.65% -49.55% -33.33% -6.56% -
  Horiz. % 52.40% 48.98% 43.25% 31.42% 62.29% 93.44% 100.00%
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 5.76 9.61 12.92 9.61 6.02 8.71 6.45 -1.87%
  YoY % -40.06% -25.62% 34.44% 59.63% -30.88% 35.04% -
  Horiz. % 89.30% 148.99% 200.31% 148.99% 93.33% 135.04% 100.00%
EPS 0.68 1.06 0.89 0.51 1.28 1.82 1.84 -15.27%
  YoY % -35.85% 19.10% 74.51% -60.16% -29.67% -1.09% -
  Horiz. % 36.96% 57.61% 48.37% 27.72% 69.57% 98.91% 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 0.2000 0.1900 0.1500 0.1900 0.1800 0.1700 -5.63%
  YoY % -40.00% 5.26% 26.67% -21.05% 5.56% 5.88% -
  Horiz. % 70.59% 117.65% 111.76% 88.24% 111.76% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 5.76 5.72 7.65 5.77 3.58 5.19 3.84 6.98%
  YoY % 0.70% -25.23% 32.58% 61.17% -31.02% 35.16% -
  Horiz. % 150.00% 148.96% 199.22% 150.26% 93.23% 135.16% 100.00%
EPS 0.68 0.63 0.53 0.31 0.76 1.08 1.10 -7.70%
  YoY % 7.94% 18.87% 70.97% -59.21% -29.63% -1.82% -
  Horiz. % 61.82% 57.27% 48.18% 28.18% 69.09% 98.18% 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 0.1198 0.1189 0.1125 0.0901 0.1128 0.1073 0.1013 2.83%
  YoY % 0.76% 5.69% 24.86% -20.12% 5.13% 5.92% -
  Horiz. % 118.26% 117.37% 111.06% 88.94% 111.35% 105.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.2000 0.4100 0.2700 0.5800 1.0400 1.2200 0.3800 -
P/RPS 3.47 4.26 2.09 6.03 17.26 14.01 5.89 -8.43%
  YoY % -18.54% 103.83% -65.34% -65.06% 23.20% 137.86% -
  Horiz. % 58.91% 72.33% 35.48% 102.38% 293.04% 237.86% 100.00%
P/EPS 29.41 38.68 30.34 113.73 81.25 67.03 20.65 6.07%
  YoY % -23.97% 27.49% -73.32% 39.98% 21.21% 224.60% -
  Horiz. % 142.42% 187.31% 146.92% 550.75% 393.46% 324.60% 100.00%
EY 3.40 2.59 3.30 0.88 1.23 1.49 4.84 -5.71%
  YoY % 31.27% -21.52% 275.00% -28.46% -17.45% -69.21% -
  Horiz. % 70.25% 53.51% 68.18% 18.18% 25.41% 30.79% 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 1.67 2.05 1.42 3.87 5.47 6.78 2.24 -4.77%
  YoY % -18.54% 44.37% -63.31% -29.25% -19.32% 202.68% -
  Horiz. % 74.55% 91.52% 63.39% 172.77% 244.20% 302.68% 100.00%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/11/08 29/11/07 27/11/06 24/11/05 30/11/04 27/11/03 28/11/02 -
Price 0.2900 0.5400 0.3300 0.4300 0.8500 1.3300 0.3600 -
P/RPS 5.03 5.62 2.55 4.47 14.11 15.27 5.58 -1.71%
  YoY % -10.50% 120.39% -42.95% -68.32% -7.60% 173.66% -
  Horiz. % 90.14% 100.72% 45.70% 80.11% 252.87% 273.66% 100.00%
P/EPS 42.65 50.94 37.08 84.31 66.41 73.08 19.57 13.85%
  YoY % -16.27% 37.38% -56.02% 26.95% -9.13% 273.43% -
  Horiz. % 217.94% 260.30% 189.47% 430.81% 339.35% 373.43% 100.00%
EY 2.34 1.96 2.70 1.19 1.51 1.37 5.11 -12.20%
  YoY % 19.39% -27.41% 126.89% -21.19% 10.22% -73.19% -
  Horiz. % 45.79% 38.36% 52.84% 23.29% 29.55% 26.81% 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 2.42 2.70 1.74 2.87 4.47 7.39 2.12 2.23%
  YoY % -10.37% 55.17% -39.37% -35.79% -39.51% 248.58% -
  Horiz. % 114.15% 127.36% 82.08% 135.38% 210.85% 348.58% 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.
 


 

328  195  517  1222 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.26+0.02 
 KNM 0.365+0.005 
 KHEESAN 0.49+0.01 
 KNM-WB 0.075-0.01 
 HSI-H8F 0.265-0.055 
 ARBB 0.335+0.015 
 MTRONIC-WA 0.010.00 
 FINTEC 0.06+0.005 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers