Highlights

[BTECH] YoY Quarter Result on 2005-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 24-Nov-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 30-Sep-2005  [#3]
Profit Trend QoQ -     -48.56%    YoY -     -75.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 4,639 4,787 6,789 5,280 3,534 7,183 3,021 7.40%
  YoY % -3.09% -29.49% 28.58% 49.41% -50.80% 137.77% -
  Horiz. % 153.56% 158.46% 224.73% 174.78% 116.98% 237.77% 100.00%
PBT 709 783 740 353 1,014 1,818 1,050 -6.33%
  YoY % -9.45% 5.81% 109.63% -65.19% -44.22% 73.14% -
  Horiz. % 67.52% 74.57% 70.48% 33.62% 96.57% 173.14% 100.00%
Tax -172 -211 -133 -156 -155 -528 -285 -8.07%
  YoY % 18.48% -58.65% 14.74% -0.65% 70.64% -85.26% -
  Horiz. % 60.35% 74.04% 46.67% 54.74% 54.39% 185.26% 100.00%
NP 537 572 607 197 859 1,290 765 -5.72%
  YoY % -6.12% -5.77% 208.12% -77.07% -33.41% 68.63% -
  Horiz. % 70.20% 74.77% 79.35% 25.75% 112.29% 168.63% 100.00%
NP to SH 523 562 522 214 859 1,290 765 -6.14%
  YoY % -6.94% 7.66% 143.93% -75.09% -33.41% 68.63% -
  Horiz. % 68.37% 73.46% 68.24% 27.97% 112.29% 168.63% 100.00%
Tax Rate 24.26 % 26.95 % 17.97 % 44.19 % 15.29 % 29.04 % 27.14 % -1.85%
  YoY % -9.98% 49.97% -59.33% 189.01% -47.35% 7.00% -
  Horiz. % 89.39% 99.30% 66.21% 162.82% 56.34% 107.00% 100.00%
Total Cost 4,102 4,215 6,182 5,083 2,675 5,893 2,256 10.47%
  YoY % -2.68% -31.82% 21.62% 90.02% -54.61% 161.21% -
  Horiz. % 181.83% 186.84% 274.02% 225.31% 118.57% 261.21% 100.00%
Net Worth 29,885 30,378 28,337 22,928 28,633 27,000 25,500 2.68%
  YoY % -1.62% 7.20% 23.59% -19.92% 6.05% 5.88% -
  Horiz. % 117.20% 119.13% 111.13% 89.92% 112.29% 105.88% 100.00%
Dividend
30/09/08 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% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 29,885 30,378 28,337 22,928 28,633 27,000 25,500 2.68%
  YoY % -1.62% 7.20% 23.59% -19.92% 6.05% 5.88% -
  Horiz. % 117.20% 119.13% 111.13% 89.92% 112.29% 105.88% 100.00%
NOSH 249,047 151,891 149,142 152,857 150,701 149,999 150,000 8.81%
  YoY % 63.96% 1.84% -2.43% 1.43% 0.47% -0.00% -
  Horiz. % 166.03% 101.26% 99.43% 101.90% 100.47% 100.00% 100.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 11.58 % 11.95 % 8.94 % 3.73 % 24.31 % 17.96 % 25.32 % -12.21%
  YoY % -3.10% 33.67% 139.68% -84.66% 35.36% -29.07% -
  Horiz. % 45.73% 47.20% 35.31% 14.73% 96.01% 70.93% 100.00%
ROE 1.75 % 1.85 % 1.84 % 0.93 % 3.00 % 4.78 % 3.00 % -8.58%
  YoY % -5.41% 0.54% 97.85% -69.00% -37.24% 59.33% -
  Horiz. % 58.33% 61.67% 61.33% 31.00% 100.00% 159.33% 100.00%
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 1.86 3.15 4.55 3.45 2.35 4.79 2.01 -1.28%
  YoY % -40.95% -30.77% 31.88% 46.81% -50.94% 138.31% -
  Horiz. % 92.54% 156.72% 226.37% 171.64% 116.92% 238.31% 100.00%
EPS 0.21 0.37 0.35 0.14 0.57 0.86 0.51 -13.74%
  YoY % -43.24% 5.71% 150.00% -75.44% -33.72% 68.63% -
  Horiz. % 41.18% 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 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1200 0.2000 0.1900 0.1500 0.1900 0.1800 0.1700 -5.63%
  YoY % -40.00% 5.26% 26.67% -21.05% 5.56% 5.88% -
  Horiz. % 70.59% 117.65% 111.76% 88.24% 111.76% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 1.84 1.90 2.69 2.10 1.40 2.85 1.20 7.38%
  YoY % -3.16% -29.37% 28.10% 50.00% -50.88% 137.50% -
  Horiz. % 153.33% 158.33% 224.17% 175.00% 116.67% 237.50% 100.00%
EPS 0.21 0.22 0.21 0.08 0.34 0.51 0.30 -5.77%
  YoY % -4.55% 4.76% 162.50% -76.47% -33.33% 70.00% -
  Horiz. % 70.00% 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 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1186 0.1205 0.1124 0.0910 0.1136 0.1071 0.1012 2.68%
  YoY % -1.58% 7.21% 23.52% -19.89% 6.07% 5.83% -
  Horiz. % 117.19% 119.07% 111.07% 89.92% 112.25% 105.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.2000 0.4100 0.2700 0.5800 1.0400 1.2200 0.3800 -
P/RPS 10.74 13.01 5.93 16.79 44.35 25.48 18.87 -8.96%
  YoY % -17.45% 119.39% -64.68% -62.14% 74.06% 35.03% -
  Horiz. % 56.92% 68.95% 31.43% 88.98% 235.03% 135.03% 100.00%
P/EPS 95.24 110.81 77.14 414.29 182.46 141.86 74.51 4.17%
  YoY % -14.05% 43.65% -81.38% 127.06% 28.62% 90.39% -
  Horiz. % 127.82% 148.72% 103.53% 556.02% 244.88% 190.39% 100.00%
EY 1.05 0.90 1.30 0.24 0.55 0.70 1.34 -3.98%
  YoY % 16.67% -30.77% 441.67% -56.36% -21.43% -47.76% -
  Horiz. % 78.36% 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 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.67 2.05 1.42 3.87 5.47 6.78 2.24 -4.77%
  YoY % -18.54% 44.37% -63.31% -29.25% -19.32% 202.68% -
  Horiz. % 74.55% 91.52% 63.39% 172.77% 244.20% 302.68% 100.00%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/11/08 29/11/07 27/11/06 24/11/05 30/11/04 27/11/03 28/11/02 -
Price 0.2900 0.5400 0.3300 0.4300 0.8500 1.3300 0.3600 -
P/RPS 15.57 17.13 7.25 12.45 36.25 27.77 17.87 -2.27%
  YoY % -9.11% 136.28% -41.77% -65.66% 30.54% 55.40% -
  Horiz. % 87.13% 95.86% 40.57% 69.67% 202.85% 155.40% 100.00%
P/EPS 138.10 145.95 94.29 307.14 149.12 154.65 70.59 11.82%
  YoY % -5.38% 54.79% -69.30% 105.97% -3.58% 119.08% -
  Horiz. % 195.64% 206.76% 133.57% 435.10% 211.25% 219.08% 100.00%
EY 0.72 0.69 1.06 0.33 0.67 0.65 1.42 -10.69%
  YoY % 4.35% -34.91% 221.21% -50.75% 3.08% -54.23% -
  Horiz. % 50.70% 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 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.42 2.70 1.74 2.87 4.47 7.39 2.12 2.23%
  YoY % -10.37% 55.17% -39.37% -35.79% -39.51% 248.58% -
  Horiz. % 114.15% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers