Highlights

[BTECH] YoY Quarter Result on 2004-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 30-Nov-2004
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2004
Quarter 30-Sep-2004  [#3]
Profit Trend QoQ -     151.17%    YoY -     -33.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02  -  CAGR
Revenue 4,787 6,789 5,280 3,534 7,183 3,021  -  9.64%
  YoY % -29.49% 28.58% 49.41% -50.80% 137.77% - -
  Horiz. % 158.46% 224.73% 174.78% 116.98% 237.77% 100.00% -
PBT 783 740 353 1,014 1,818 1,050  -  -5.70%
  YoY % 5.81% 109.63% -65.19% -44.22% 73.14% - -
  Horiz. % 74.57% 70.48% 33.62% 96.57% 173.14% 100.00% -
Tax -211 -133 -156 -155 -528 -285  -  -5.83%
  YoY % -58.65% 14.74% -0.65% 70.64% -85.26% - -
  Horiz. % 74.04% 46.67% 54.74% 54.39% 185.26% 100.00% -
NP 572 607 197 859 1,290 765  -  -5.65%
  YoY % -5.77% 208.12% -77.07% -33.41% 68.63% - -
  Horiz. % 74.77% 79.35% 25.75% 112.29% 168.63% 100.00% -
NP to SH 562 522 214 859 1,290 765  -  -5.98%
  YoY % 7.66% 143.93% -75.09% -33.41% 68.63% - -
  Horiz. % 73.46% 68.24% 27.97% 112.29% 168.63% 100.00% -
Tax Rate 26.95 % 17.97 % 44.19 % 15.29 % 29.04 % 27.14 %  -  % -0.14%
  YoY % 49.97% -59.33% 189.01% -47.35% 7.00% - -
  Horiz. % 99.30% 66.21% 162.82% 56.34% 107.00% 100.00% -
Total Cost 4,215 6,182 5,083 2,675 5,893 2,256  -  13.31%
  YoY % -31.82% 21.62% 90.02% -54.61% 161.21% - -
  Horiz. % 186.84% 274.02% 225.31% 118.57% 261.21% 100.00% -
Net Worth 30,378 28,337 22,928 28,633 27,000 25,500  -  3.56%
  YoY % 7.20% 23.59% -19.92% 6.05% 5.88% - -
  Horiz. % 119.13% 111.13% 89.92% 112.29% 105.88% 100.00% -
Dividend
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% - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02  -  CAGR
Net Worth 30,378 28,337 22,928 28,633 27,000 25,500  -  3.56%
  YoY % 7.20% 23.59% -19.92% 6.05% 5.88% - -
  Horiz. % 119.13% 111.13% 89.92% 112.29% 105.88% 100.00% -
NOSH 151,891 149,142 152,857 150,701 149,999 150,000  -  0.25%
  YoY % 1.84% -2.43% 1.43% 0.47% -0.00% - -
  Horiz. % 101.26% 99.43% 101.90% 100.47% 100.00% 100.00% -
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02  -  CAGR
NP Margin 11.95 % 8.94 % 3.73 % 24.31 % 17.96 % 25.32 %  -  % -13.94%
  YoY % 33.67% 139.68% -84.66% 35.36% -29.07% - -
  Horiz. % 47.20% 35.31% 14.73% 96.01% 70.93% 100.00% -
ROE 1.85 % 1.84 % 0.93 % 3.00 % 4.78 % 3.00 %  -  % -9.21%
  YoY % 0.54% 97.85% -69.00% -37.24% 59.33% - -
  Horiz. % 61.67% 61.33% 31.00% 100.00% 159.33% 100.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02  -  CAGR
RPS 3.15 4.55 3.45 2.35 4.79 2.01  -  9.40%
  YoY % -30.77% 31.88% 46.81% -50.94% 138.31% - -
  Horiz. % 156.72% 226.37% 171.64% 116.92% 238.31% 100.00% -
EPS 0.37 0.35 0.14 0.57 0.86 0.51  -  -6.21%
  YoY % 5.71% 150.00% -75.44% -33.72% 68.63% - -
  Horiz. % 72.55% 68.63% 27.45% 111.76% 168.63% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.2000 0.1900 0.1500 0.1900 0.1800 0.1700  -  3.30%
  YoY % 5.26% 26.67% -21.05% 5.56% 5.88% - -
  Horiz. % 117.65% 111.76% 88.24% 111.76% 105.88% 100.00% -
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02  -  CAGR
RPS 1.90 2.69 2.10 1.40 2.85 1.20  -  9.62%
  YoY % -29.37% 28.10% 50.00% -50.88% 137.50% - -
  Horiz. % 158.33% 224.17% 175.00% 116.67% 237.50% 100.00% -
EPS 0.22 0.21 0.08 0.34 0.51 0.30  -  -6.01%
  YoY % 4.76% 162.50% -76.47% -33.33% 70.00% - -
  Horiz. % 73.33% 70.00% 26.67% 113.33% 170.00% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.1205 0.1124 0.0910 0.1136 0.1071 0.1012  -  3.55%
  YoY % 7.21% 23.52% -19.89% 6.07% 5.83% - -
  Horiz. % 119.07% 111.07% 89.92% 112.25% 105.83% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02  -  CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02  -  -
Price 0.4100 0.2700 0.5800 1.0400 1.2200 0.3800  -  -
P/RPS 13.01 5.93 16.79 44.35 25.48 18.87  -  -7.16%
  YoY % 119.39% -64.68% -62.14% 74.06% 35.03% - -
  Horiz. % 68.95% 31.43% 88.98% 235.03% 135.03% 100.00% -
P/EPS 110.81 77.14 414.29 182.46 141.86 74.51  -  8.26%
  YoY % 43.65% -81.38% 127.06% 28.62% 90.39% - -
  Horiz. % 148.72% 103.53% 556.02% 244.88% 190.39% 100.00% -
EY 0.90 1.30 0.24 0.55 0.70 1.34  -  -7.65%
  YoY % -30.77% 441.67% -56.36% -21.43% -47.76% - -
  Horiz. % 67.16% 97.01% 17.91% 41.04% 52.24% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 2.05 1.42 3.87 5.47 6.78 2.24  -  -1.76%
  YoY % 44.37% -63.31% -29.25% -19.32% 202.68% - -
  Horiz. % 91.52% 63.39% 172.77% 244.20% 302.68% 100.00% -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02  -  CAGR
Date 29/11/07 27/11/06 24/11/05 30/11/04 27/11/03 28/11/02  -  -
Price 0.5400 0.3300 0.4300 0.8500 1.3300 0.3600  -  -
P/RPS 17.13 7.25 12.45 36.25 27.77 17.87  -  -0.84%
  YoY % 136.28% -41.77% -65.66% 30.54% 55.40% - -
  Horiz. % 95.86% 40.57% 69.67% 202.85% 155.40% 100.00% -
P/EPS 145.95 94.29 307.14 149.12 154.65 70.59  -  15.63%
  YoY % 54.79% -69.30% 105.97% -3.58% 119.08% - -
  Horiz. % 206.76% 133.57% 435.10% 211.25% 219.08% 100.00% -
EY 0.69 1.06 0.33 0.67 0.65 1.42  -  -13.43%
  YoY % -34.91% 221.21% -50.75% 3.08% -54.23% - -
  Horiz. % 48.59% 74.65% 23.24% 47.18% 45.77% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 2.70 1.74 2.87 4.47 7.39 2.12  -  4.95%
  YoY % 55.17% -39.37% -35.79% -39.51% 248.58% - -
  Horiz. % 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.
 


 

127  260  483  1426 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 NETX 0.02-0.005 
 HSI-C7J 0.12-0.03 
 PRESBHD 0.455-0.03 
 IRIS 0.145+0.005 
 MTAG 0.625+0.005 
 TANCO 0.08+0.005 
 HSI-H8F 0.39+0.09 
 LONBISC 0.10+0.01 
 ARMADA 0.4950.00 
Partners & Brokers