Highlights

[BTECH] YoY 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 -     98.52%    YoY -     28.85%
Quarter Report


View:


Show?  YoY % Horiz. %

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 4,273 4,958 4,541 6,698 5,275 2,663 2,916 6.57%
  YoY % -13.82% 9.18% -32.20% 26.98% 98.08% -8.68% -
  Horiz. % 146.54% 170.03% 155.73% 229.70% 180.90% 91.32% 100.00%
PBT 546 758 596 640 520 473 1,166 -11.87%
  YoY % -27.97% 27.18% -6.88% 23.08% 9.94% -59.43% -
  Horiz. % 46.83% 65.01% 51.11% 54.89% 44.60% 40.57% 100.00%
Tax -293 -191 -161 -129 -131 -131 -323 -1.61%
  YoY % -53.40% -18.63% -24.81% 1.53% 0.00% 59.44% -
  Horiz. % 90.71% 59.13% 49.85% 39.94% 40.56% 40.56% 100.00%
NP 253 567 435 511 389 342 843 -18.16%
  YoY % -55.38% 30.34% -14.87% 31.36% 13.74% -59.43% -
  Horiz. % 30.01% 67.26% 51.60% 60.62% 46.14% 40.57% 100.00%
NP to SH 247 550 432 536 416 342 843 -18.49%
  YoY % -55.09% 27.31% -19.40% 28.85% 21.64% -59.43% -
  Horiz. % 29.30% 65.24% 51.25% 63.58% 49.35% 40.57% 100.00%
Tax Rate 53.66 % 25.20 % 27.01 % 20.16 % 25.19 % 27.70 % 27.70 % 11.64%
  YoY % 112.94% -6.70% 33.98% -19.97% -9.06% 0.00% -
  Horiz. % 193.72% 90.97% 97.51% 72.78% 90.94% 100.00% 100.00%
Total Cost 4,020 4,391 4,106 6,187 4,886 2,321 2,073 11.66%
  YoY % -8.45% 6.94% -33.64% 26.63% 110.51% 11.96% -
  Horiz. % 193.92% 211.82% 198.07% 298.46% 235.70% 111.96% 100.00%
Net Worth 29,639 29,999 29,793 29,777 23,771 28,252 27,096 1.51%
  YoY % -1.20% 0.69% 0.05% 25.27% -15.86% 4.27% -
  Horiz. % 109.39% 110.72% 109.95% 109.90% 87.73% 104.27% 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 29,639 29,999 29,793 29,777 23,771 28,252 27,096 1.51%
  YoY % -1.20% 0.69% 0.05% 25.27% -15.86% 4.27% -
  Horiz. % 109.39% 110.72% 109.95% 109.90% 87.73% 104.27% 100.00%
NOSH 246,999 250,000 148,965 148,888 148,571 148,695 150,535 8.60%
  YoY % -1.20% 67.82% 0.05% 0.21% -0.08% -1.22% -
  Horiz. % 164.08% 166.07% 98.96% 98.91% 98.70% 98.78% 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 5.92 % 11.44 % 9.58 % 7.63 % 7.37 % 12.84 % 28.91 % -23.21%
  YoY % -48.25% 19.42% 25.56% 3.53% -42.60% -55.59% -
  Horiz. % 20.48% 39.57% 33.14% 26.39% 25.49% 44.41% 100.00%
ROE 0.83 % 1.83 % 1.45 % 1.80 % 1.75 % 1.21 % 3.11 % -19.74%
  YoY % -54.64% 26.21% -19.44% 2.86% 44.63% -61.09% -
  Horiz. % 26.69% 58.84% 46.62% 57.88% 56.27% 38.91% 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 1.73 1.98 3.05 4.50 3.55 1.79 1.94 -1.89%
  YoY % -12.63% -35.08% -32.22% 26.76% 98.32% -7.73% -
  Horiz. % 89.18% 102.06% 157.22% 231.96% 182.99% 92.27% 100.00%
EPS 0.10 0.22 0.29 0.36 0.28 0.23 0.56 -24.94%
  YoY % -54.55% -24.14% -19.44% 28.57% 21.74% -58.93% -
  Horiz. % 17.86% 39.29% 51.79% 64.29% 50.00% 41.07% 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 - 254,210
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1.70 1.97 1.80 2.66 2.09 1.06 1.16 6.57%
  YoY % -13.71% 9.44% -32.33% 27.27% 97.17% -8.62% -
  Horiz. % 146.55% 169.83% 155.17% 229.31% 180.17% 91.38% 100.00%
EPS 0.10 0.22 0.17 0.21 0.17 0.14 0.33 -18.03%
  YoY % -54.55% 29.41% -19.05% 23.53% 21.43% -57.58% -
  Horiz. % 30.30% 66.67% 51.52% 63.64% 51.52% 42.42% 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 0.1176 0.1190 0.1182 0.1182 0.0943 0.1121 0.1075 1.51%
  YoY % -1.18% 0.68% 0.00% 25.34% -15.88% 4.28% -
  Horiz. % 109.40% 110.70% 109.95% 109.95% 87.72% 104.28% 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 6.36 14.62 9.84 4.89 11.55 63.10 44.40 -27.64%
  YoY % -56.50% 48.58% 101.23% -57.66% -81.70% 42.12% -
  Horiz. % 14.32% 32.93% 22.16% 11.01% 26.01% 142.12% 100.00%
P/EPS 110.00 131.82 103.45 61.11 146.43 491.30 153.57 -5.40%
  YoY % -16.55% 27.42% 69.28% -58.27% -70.20% 219.92% -
  Horiz. % 71.63% 85.84% 67.36% 39.79% 95.35% 319.92% 100.00%
EY 0.91 0.76 0.97 1.64 0.68 0.20 0.65 5.76%
  YoY % 19.74% -21.65% -40.85% 141.18% 240.00% -69.23% -
  Horiz. % 140.00% 116.92% 149.23% 252.31% 104.62% 30.77% 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 6.94 14.62 16.40 6.45 16.05 59.19 54.21 -28.99%
  YoY % -52.53% -10.85% 154.26% -59.81% -72.88% 9.19% -
  Horiz. % 12.80% 26.97% 30.25% 11.90% 29.61% 109.19% 100.00%
P/EPS 120.00 131.82 172.41 80.56 203.57 460.87 187.50 -7.16%
  YoY % -8.97% -23.54% 114.01% -60.43% -55.83% 145.80% -
  Horiz. % 64.00% 70.30% 91.95% 42.97% 108.57% 245.80% 100.00%
EY 0.83 0.76 0.58 1.24 0.49 0.22 0.53 7.75%
  YoY % 9.21% 31.03% -53.23% 153.06% 122.73% -58.49% -
  Horiz. % 156.60% 143.40% 109.43% 233.96% 92.45% 41.51% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers