Highlights

[BTECH] YoY Quarter Result on 2009-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -25.15%    YoY -     -55.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 5,191 4,501 4,176 4,273 4,958 4,541 6,698 -4.16%
  YoY % 15.33% 7.78% -2.27% -13.82% 9.18% -32.20% -
  Horiz. % 77.50% 67.20% 62.35% 63.80% 74.02% 67.80% 100.00%
PBT 947 627 694 546 758 596 640 6.74%
  YoY % 51.04% -9.65% 27.11% -27.97% 27.18% -6.88% -
  Horiz. % 147.97% 97.97% 108.44% 85.31% 118.44% 93.12% 100.00%
Tax -229 -240 -222 -293 -191 -161 -129 10.03%
  YoY % 4.58% -8.11% 24.23% -53.40% -18.63% -24.81% -
  Horiz. % 177.52% 186.05% 172.09% 227.13% 148.06% 124.81% 100.00%
NP 718 387 472 253 567 435 511 5.83%
  YoY % 85.53% -18.01% 86.56% -55.38% 30.34% -14.87% -
  Horiz. % 140.51% 75.73% 92.37% 49.51% 110.96% 85.13% 100.00%
NP to SH 688 364 485 247 550 432 536 4.24%
  YoY % 89.01% -24.95% 96.36% -55.09% 27.31% -19.40% -
  Horiz. % 128.36% 67.91% 90.49% 46.08% 102.61% 80.60% 100.00%
Tax Rate 24.18 % 38.28 % 31.99 % 53.66 % 25.20 % 27.01 % 20.16 % 3.07%
  YoY % -36.83% 19.66% -40.38% 112.94% -6.70% 33.98% -
  Horiz. % 119.94% 189.88% 158.68% 266.17% 125.00% 133.98% 100.00%
Total Cost 4,473 4,114 3,704 4,020 4,391 4,106 6,187 -5.26%
  YoY % 8.73% 11.07% -7.86% -8.45% 6.94% -33.64% -
  Horiz. % 72.30% 66.49% 59.87% 64.97% 70.97% 66.36% 100.00%
Net Worth 40,319 33,799 30,631 29,639 29,999 29,793 29,777 5.18%
  YoY % 19.29% 10.34% 3.35% -1.20% 0.69% 0.05% -
  Horiz. % 135.40% 113.51% 102.87% 99.54% 100.75% 100.05% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 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
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 40,319 33,799 30,631 29,639 29,999 29,793 29,777 5.18%
  YoY % 19.29% 10.34% 3.35% -1.20% 0.69% 0.05% -
  Horiz. % 135.40% 113.51% 102.87% 99.54% 100.75% 100.05% 100.00%
NOSH 252,000 259,999 255,263 246,999 250,000 148,965 148,888 9.16%
  YoY % -3.08% 1.86% 3.35% -1.20% 67.82% 0.05% -
  Horiz. % 169.25% 174.63% 171.45% 165.90% 167.91% 100.05% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 13.83 % 8.60 % 11.30 % 5.92 % 11.44 % 9.58 % 7.63 % 10.41%
  YoY % 60.81% -23.89% 90.88% -48.25% 19.42% 25.56% -
  Horiz. % 181.26% 112.71% 148.10% 77.59% 149.93% 125.56% 100.00%
ROE 1.71 % 1.08 % 1.58 % 0.83 % 1.83 % 1.45 % 1.80 % -0.85%
  YoY % 58.33% -31.65% 90.36% -54.64% 26.21% -19.44% -
  Horiz. % 95.00% 60.00% 87.78% 46.11% 101.67% 80.56% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.06 1.73 1.64 1.73 1.98 3.05 4.50 -12.20%
  YoY % 19.08% 5.49% -5.20% -12.63% -35.08% -32.22% -
  Horiz. % 45.78% 38.44% 36.44% 38.44% 44.00% 67.78% 100.00%
EPS 0.27 0.14 0.19 0.10 0.22 0.29 0.36 -4.68%
  YoY % 92.86% -26.32% 90.00% -54.55% -24.14% -19.44% -
  Horiz. % 75.00% 38.89% 52.78% 27.78% 61.11% 80.56% 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 0.1600 0.1300 0.1200 0.1200 0.1200 0.2000 0.2000 -3.65%
  YoY % 23.08% 8.33% 0.00% 0.00% -40.00% 0.00% -
  Horiz. % 80.00% 65.00% 60.00% 60.00% 60.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,210
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.06 1.79 1.66 1.70 1.97 1.80 2.66 -4.17%
  YoY % 15.08% 7.83% -2.35% -13.71% 9.44% -32.33% -
  Horiz. % 77.44% 67.29% 62.41% 63.91% 74.06% 67.67% 100.00%
EPS 0.27 0.14 0.19 0.10 0.22 0.17 0.21 4.27%
  YoY % 92.86% -26.32% 90.00% -54.55% 29.41% -19.05% -
  Horiz. % 128.57% 66.67% 90.48% 47.62% 104.76% 80.95% 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 0.1600 0.1341 0.1216 0.1176 0.1190 0.1182 0.1182 5.17%
  YoY % 19.31% 10.28% 3.40% -1.18% 0.68% 0.00% -
  Horiz. % 135.36% 113.45% 102.88% 99.49% 100.68% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.1300 0.1200 0.1200 0.1100 0.2900 0.3000 0.2200 -
P/RPS 6.31 6.93 7.34 6.36 14.62 9.84 4.89 4.34%
  YoY % -8.95% -5.59% 15.41% -56.50% 48.58% 101.23% -
  Horiz. % 129.04% 141.72% 150.10% 130.06% 298.98% 201.23% 100.00%
P/EPS 47.62 85.71 63.16 110.00 131.82 103.45 61.11 -4.07%
  YoY % -44.44% 35.70% -42.58% -16.55% 27.42% 69.28% -
  Horiz. % 77.93% 140.26% 103.35% 180.00% 215.71% 169.28% 100.00%
EY 2.10 1.17 1.58 0.91 0.76 0.97 1.64 4.20%
  YoY % 79.49% -25.95% 73.63% 19.74% -21.65% -40.85% -
  Horiz. % 128.05% 71.34% 96.34% 55.49% 46.34% 59.15% 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 0.92 1.00 0.92 2.42 1.50 1.10 -4.97%
  YoY % -11.96% -8.00% 8.70% -61.98% 61.33% 36.36% -
  Horiz. % 73.64% 83.64% 90.91% 83.64% 220.00% 136.36% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 24/08/11 25/08/10 26/08/09 28/08/08 30/08/07 29/08/06 -
Price 0.1400 0.1050 0.1000 0.1200 0.2900 0.5000 0.2900 -
P/RPS 6.80 6.07 6.11 6.94 14.62 16.40 6.45 0.88%
  YoY % 12.03% -0.65% -11.96% -52.53% -10.85% 154.26% -
  Horiz. % 105.43% 94.11% 94.73% 107.60% 226.67% 254.26% 100.00%
P/EPS 51.28 75.00 52.63 120.00 131.82 172.41 80.56 -7.25%
  YoY % -31.63% 42.50% -56.14% -8.97% -23.54% 114.01% -
  Horiz. % 63.65% 93.10% 65.33% 148.96% 163.63% 214.01% 100.00%
EY 1.95 1.33 1.90 0.83 0.76 0.58 1.24 7.83%
  YoY % 46.62% -30.00% 128.92% 9.21% 31.03% -53.23% -
  Horiz. % 157.26% 107.26% 153.23% 66.94% 61.29% 46.77% 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 0.88 0.81 0.83 1.00 2.42 2.50 1.45 -7.98%
  YoY % 8.64% -2.41% -17.00% -58.68% -3.20% 72.41% -
  Horiz. % 60.69% 55.86% 57.24% 68.97% 166.90% 172.41% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers