Highlights

[BTECH] YoY 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 -     -13.79%    YoY -     27.31%
Quarter Report


View:


Show?  YoY % Horiz. %

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 4,501 4,176 4,273 4,958 4,541 6,698 5,275 -2.61%
  YoY % 7.78% -2.27% -13.82% 9.18% -32.20% 26.98% -
  Horiz. % 85.33% 79.17% 81.00% 93.99% 86.09% 126.98% 100.00%
PBT 627 694 546 758 596 640 520 3.17%
  YoY % -9.65% 27.11% -27.97% 27.18% -6.88% 23.08% -
  Horiz. % 120.58% 133.46% 105.00% 145.77% 114.62% 123.08% 100.00%
Tax -240 -222 -293 -191 -161 -129 -131 10.61%
  YoY % -8.11% 24.23% -53.40% -18.63% -24.81% 1.53% -
  Horiz. % 183.21% 169.47% 223.66% 145.80% 122.90% 98.47% 100.00%
NP 387 472 253 567 435 511 389 -0.09%
  YoY % -18.01% 86.56% -55.38% 30.34% -14.87% 31.36% -
  Horiz. % 99.49% 121.34% 65.04% 145.76% 111.83% 131.36% 100.00%
NP to SH 364 485 247 550 432 536 416 -2.20%
  YoY % -24.95% 96.36% -55.09% 27.31% -19.40% 28.85% -
  Horiz. % 87.50% 116.59% 59.38% 132.21% 103.85% 128.85% 100.00%
Tax Rate 38.28 % 31.99 % 53.66 % 25.20 % 27.01 % 20.16 % 25.19 % 7.22%
  YoY % 19.66% -40.38% 112.94% -6.70% 33.98% -19.97% -
  Horiz. % 151.97% 126.99% 213.02% 100.04% 107.23% 80.03% 100.00%
Total Cost 4,114 3,704 4,020 4,391 4,106 6,187 4,886 -2.82%
  YoY % 11.07% -7.86% -8.45% 6.94% -33.64% 26.63% -
  Horiz. % 84.20% 75.81% 82.28% 89.87% 84.04% 126.63% 100.00%
Net Worth 33,799 30,631 29,639 29,999 29,793 29,777 23,771 6.04%
  YoY % 10.34% 3.35% -1.20% 0.69% 0.05% 25.27% -
  Horiz. % 142.19% 128.86% 124.69% 126.20% 125.33% 125.27% 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 33,799 30,631 29,639 29,999 29,793 29,777 23,771 6.04%
  YoY % 10.34% 3.35% -1.20% 0.69% 0.05% 25.27% -
  Horiz. % 142.19% 128.86% 124.69% 126.20% 125.33% 125.27% 100.00%
NOSH 259,999 255,263 246,999 250,000 148,965 148,888 148,571 9.77%
  YoY % 1.86% 3.35% -1.20% 67.82% 0.05% 0.21% -
  Horiz. % 175.00% 171.81% 166.25% 168.27% 100.27% 100.21% 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 8.60 % 11.30 % 5.92 % 11.44 % 9.58 % 7.63 % 7.37 % 2.60%
  YoY % -23.89% 90.88% -48.25% 19.42% 25.56% 3.53% -
  Horiz. % 116.69% 153.32% 80.33% 155.22% 129.99% 103.53% 100.00%
ROE 1.08 % 1.58 % 0.83 % 1.83 % 1.45 % 1.80 % 1.75 % -7.73%
  YoY % -31.65% 90.36% -54.64% 26.21% -19.44% 2.86% -
  Horiz. % 61.71% 90.29% 47.43% 104.57% 82.86% 102.86% 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 1.73 1.64 1.73 1.98 3.05 4.50 3.55 -11.29%
  YoY % 5.49% -5.20% -12.63% -35.08% -32.22% 26.76% -
  Horiz. % 48.73% 46.20% 48.73% 55.77% 85.92% 126.76% 100.00%
EPS 0.14 0.19 0.10 0.22 0.29 0.36 0.28 -10.91%
  YoY % -26.32% 90.00% -54.55% -24.14% -19.44% 28.57% -
  Horiz. % 50.00% 67.86% 35.71% 78.57% 103.57% 128.57% 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 - 254,210
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1.79 1.66 1.70 1.97 1.80 2.66 2.09 -2.55%
  YoY % 7.83% -2.35% -13.71% 9.44% -32.33% 27.27% -
  Horiz. % 85.65% 79.43% 81.34% 94.26% 86.12% 127.27% 100.00%
EPS 0.14 0.19 0.10 0.22 0.17 0.21 0.17 -3.18%
  YoY % -26.32% 90.00% -54.55% 29.41% -19.05% 23.53% -
  Horiz. % 82.35% 111.76% 58.82% 129.41% 100.00% 123.53% 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 0.1341 0.1216 0.1176 0.1190 0.1182 0.1182 0.0943 6.04%
  YoY % 10.28% 3.40% -1.18% 0.68% 0.00% 25.34% -
  Horiz. % 142.21% 128.95% 124.71% 126.19% 125.34% 125.34% 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 6.93 7.34 6.36 14.62 9.84 4.89 11.55 -8.16%
  YoY % -5.59% 15.41% -56.50% 48.58% 101.23% -57.66% -
  Horiz. % 60.00% 63.55% 55.06% 126.58% 85.19% 42.34% 100.00%
P/EPS 85.71 63.16 110.00 131.82 103.45 61.11 146.43 -8.54%
  YoY % 35.70% -42.58% -16.55% 27.42% 69.28% -58.27% -
  Horiz. % 58.53% 43.13% 75.12% 90.02% 70.65% 41.73% 100.00%
EY 1.17 1.58 0.91 0.76 0.97 1.64 0.68 9.46%
  YoY % -25.95% 73.63% 19.74% -21.65% -40.85% 141.18% -
  Horiz. % 172.06% 232.35% 133.82% 111.76% 142.65% 241.18% 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 6.07 6.11 6.94 14.62 16.40 6.45 16.05 -14.95%
  YoY % -0.65% -11.96% -52.53% -10.85% 154.26% -59.81% -
  Horiz. % 37.82% 38.07% 43.24% 91.09% 102.18% 40.19% 100.00%
P/EPS 75.00 52.63 120.00 131.82 172.41 80.56 203.57 -15.32%
  YoY % 42.50% -56.14% -8.97% -23.54% 114.01% -60.43% -
  Horiz. % 36.84% 25.85% 58.95% 64.75% 84.69% 39.57% 100.00%
EY 1.33 1.90 0.83 0.76 0.58 1.24 0.49 18.10%
  YoY % -30.00% 128.92% 9.21% 31.03% -53.23% 153.06% -
  Horiz. % 271.43% 387.76% 169.39% 155.10% 118.37% 253.06% 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.
 


 

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