Highlights

[BTECH] YoY Cumulative Quarter Result on 2007-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     -14.29%    YoY -     4.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 15,942 17,486 18,928 19,828 23,884 21,019 12,640 3.94%
  YoY % -8.83% -7.62% -4.54% -16.98% 13.63% 66.29% -
  Horiz. % 126.12% 138.34% 149.75% 156.87% 188.96% 166.29% 100.00%
PBT 1,844 1,908 2,077 2,111 1,810 877 2,951 -7.53%
  YoY % -3.35% -8.14% -1.61% 16.63% 106.39% -70.28% -
  Horiz. % 62.49% 64.66% 70.38% 71.54% 61.34% 29.72% 100.00%
Tax -826 -884 -644 -679 -481 -488 -734 1.99%
  YoY % 6.56% -37.27% 5.15% -41.16% 1.43% 33.51% -
  Horiz. % 112.53% 120.44% 87.74% 92.51% 65.53% 66.49% 100.00%
NP 1,018 1,024 1,433 1,432 1,329 389 2,217 -12.16%
  YoY % -0.59% -28.54% 0.07% 7.75% 241.65% -82.45% -
  Horiz. % 45.92% 46.19% 64.64% 64.59% 59.95% 17.55% 100.00%
NP to SH 1,069 1,058 1,422 1,361 1,298 477 2,217 -11.44%
  YoY % 1.04% -25.60% 4.48% 4.85% 172.12% -78.48% -
  Horiz. % 48.22% 47.72% 64.14% 61.39% 58.55% 21.52% 100.00%
Tax Rate 44.79 % 46.33 % 31.01 % 32.16 % 26.57 % 55.64 % 24.87 % 10.30%
  YoY % -3.32% 49.40% -3.58% 21.04% -52.25% 123.72% -
  Horiz. % 180.10% 186.29% 124.69% 129.31% 106.84% 223.72% 100.00%
Total Cost 14,924 16,462 17,495 18,396 22,555 20,630 10,423 6.16%
  YoY % -9.34% -5.90% -4.90% -18.44% 9.33% 97.93% -
  Horiz. % 143.18% 157.94% 167.85% 176.49% 216.40% 197.93% 100.00%
Net Worth 35,233 30,078 30,085 31,435 29,868 28,132 28,551 3.57%
  YoY % 17.14% -0.02% -4.29% 5.25% 6.17% -1.47% -
  Horiz. % 123.40% 105.35% 105.38% 110.10% 104.61% 98.53% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 1,208 - - - - 414 1,667 -5.23%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -75.14% -
  Horiz. % 72.42% 0.00% 0.00% 0.00% 0.00% 24.86% 100.00%
Div Payout % 113.00 % - % - % - % - % 86.91 % 75.24 % 7.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 15.51% -
  Horiz. % 150.19% 0.00% 0.00% 0.00% 0.00% 115.51% 100.00%
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 35,233 30,078 30,085 31,435 29,868 28,132 28,551 3.57%
  YoY % 17.14% -0.02% -4.29% 5.25% 6.17% -1.47% -
  Horiz. % 123.40% 105.35% 105.38% 110.10% 104.61% 98.53% 100.00%
NOSH 251,666 250,652 250,714 149,690 149,340 148,064 150,268 8.97%
  YoY % 0.40% -0.02% 67.49% 0.23% 0.86% -1.47% -
  Horiz. % 167.48% 166.80% 166.84% 99.62% 99.38% 98.53% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 6.39 % 5.86 % 7.57 % 7.22 % 5.56 % 1.85 % 17.54 % -15.48%
  YoY % 9.04% -22.59% 4.85% 29.86% 200.54% -89.45% -
  Horiz. % 36.43% 33.41% 43.16% 41.16% 31.70% 10.55% 100.00%
ROE 3.03 % 3.52 % 4.73 % 4.33 % 4.35 % 1.70 % 7.77 % -14.52%
  YoY % -13.92% -25.58% 9.24% -0.46% 155.88% -78.12% -
  Horiz. % 39.00% 45.30% 60.88% 55.73% 55.98% 21.88% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 6.33 6.98 7.55 13.25 15.99 14.20 8.41 -4.62%
  YoY % -9.31% -7.55% -43.02% -17.14% 12.61% 68.85% -
  Horiz. % 75.27% 83.00% 89.77% 157.55% 190.13% 168.85% 100.00%
EPS 0.42 0.42 0.56 0.91 0.87 0.32 1.48 -18.93%
  YoY % 0.00% -25.00% -38.46% 4.60% 171.88% -78.38% -
  Horiz. % 28.38% 28.38% 37.84% 61.49% 58.78% 21.62% 100.00%
DPS 0.48 0.00 0.00 0.00 0.00 0.28 1.11 -13.03%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -74.77% -
  Horiz. % 43.24% 0.00% 0.00% 0.00% 0.00% 25.23% 100.00%
NAPS 0.1400 0.1200 0.1200 0.2100 0.2000 0.1900 0.1900 -4.96%
  YoY % 16.67% 0.00% -42.86% 5.00% 5.26% 0.00% -
  Horiz. % 73.68% 63.16% 63.16% 110.53% 105.26% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 6.33 6.94 7.51 7.87 9.48 8.34 5.02 3.94%
  YoY % -8.79% -7.59% -4.57% -16.98% 13.67% 66.14% -
  Horiz. % 126.10% 138.25% 149.60% 156.77% 188.84% 166.14% 100.00%
EPS 0.42 0.42 0.56 0.54 0.52 0.19 0.88 -11.59%
  YoY % 0.00% -25.00% 3.70% 3.85% 173.68% -78.41% -
  Horiz. % 47.73% 47.73% 63.64% 61.36% 59.09% 21.59% 100.00%
DPS 0.48 0.00 0.00 0.00 0.00 0.16 0.66 -5.17%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -75.76% -
  Horiz. % 72.73% 0.00% 0.00% 0.00% 0.00% 24.24% 100.00%
NAPS 0.1398 0.1194 0.1194 0.1247 0.1185 0.1116 0.1133 3.56%
  YoY % 17.09% 0.00% -4.25% 5.23% 6.18% -1.50% -
  Horiz. % 123.39% 105.38% 105.38% 110.06% 104.59% 98.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.1100 0.1100 0.1500 0.2900 0.2200 0.4600 0.9300 -
P/RPS 1.74 1.58 1.99 2.19 1.38 3.24 11.06 -26.52%
  YoY % 10.13% -20.60% -9.13% 58.70% -57.41% -70.71% -
  Horiz. % 15.73% 14.29% 17.99% 19.80% 12.48% 29.29% 100.00%
P/EPS 25.90 26.06 26.45 31.90 25.31 142.79 63.04 -13.77%
  YoY % -0.61% -1.47% -17.08% 26.04% -82.27% 126.51% -
  Horiz. % 41.09% 41.34% 41.96% 50.60% 40.15% 226.51% 100.00%
EY 3.86 3.84 3.78 3.14 3.95 0.70 1.59 15.92%
  YoY % 0.52% 1.59% 20.38% -20.51% 464.29% -55.97% -
  Horiz. % 242.77% 241.51% 237.74% 197.48% 248.43% 44.03% 100.00%
DY 4.36 0.00 0.00 0.00 0.00 0.61 1.19 24.15%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -48.74% -
  Horiz. % 366.39% 0.00% 0.00% 0.00% 0.00% 51.26% 100.00%
P/NAPS 0.79 0.92 1.25 1.38 1.10 2.42 4.89 -26.19%
  YoY % -14.13% -26.40% -9.42% 25.45% -54.55% -50.51% -
  Horiz. % 16.16% 18.81% 25.56% 28.22% 22.49% 49.49% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 23/02/09 27/02/08 28/02/07 28/02/06 28/02/05 -
Price 0.1050 0.1200 0.1500 0.3800 0.4000 0.4000 0.8000 -
P/RPS 1.66 1.72 1.99 2.87 2.50 2.82 9.51 -25.23%
  YoY % -3.49% -13.57% -30.66% 14.80% -11.35% -70.35% -
  Horiz. % 17.46% 18.09% 20.93% 30.18% 26.29% 29.65% 100.00%
P/EPS 24.72 28.43 26.45 41.79 46.02 124.16 54.22 -12.26%
  YoY % -13.05% 7.49% -36.71% -9.19% -62.93% 128.99% -
  Horiz. % 45.59% 52.43% 48.78% 77.07% 84.88% 228.99% 100.00%
EY 4.05 3.52 3.78 2.39 2.17 0.81 1.84 14.05%
  YoY % 15.06% -6.88% 58.16% 10.14% 167.90% -55.98% -
  Horiz. % 220.11% 191.30% 205.43% 129.89% 117.93% 44.02% 100.00%
DY 4.57 0.00 0.00 0.00 0.00 0.70 1.39 21.93%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -49.64% -
  Horiz. % 328.78% 0.00% 0.00% 0.00% 0.00% 50.36% 100.00%
P/NAPS 0.75 1.00 1.25 1.81 2.00 2.11 4.21 -24.98%
  YoY % -25.00% -20.00% -30.94% -9.50% -5.21% -49.88% -
  Horiz. % 17.81% 23.75% 29.69% 42.99% 47.51% 50.12% 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.
 


 

247  292  526  1209 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.36-0.15 
 HSI-H8K 0.16+0.05 
 TDM 0.32+0.02 
 SUPERMX 1.43+0.12 
 HUBLINE 0.05+0.005 
 KNM 0.33+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers