Highlights

[BTECH] YoY Quarter Result on 2006-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Nov-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 30-Sep-2006  [#3]
Profit Trend QoQ -     -2.61%    YoY -     143.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 4,386 4,639 4,787 6,789 5,280 3,534 7,183 -7.89%
  YoY % -5.45% -3.09% -29.49% 28.58% 49.41% -50.80% -
  Horiz. % 61.06% 64.58% 66.64% 94.51% 73.51% 49.20% 100.00%
PBT 507 709 783 740 353 1,014 1,818 -19.15%
  YoY % -28.49% -9.45% 5.81% 109.63% -65.19% -44.22% -
  Horiz. % 27.89% 39.00% 43.07% 40.70% 19.42% 55.78% 100.00%
Tax -259 -172 -211 -133 -156 -155 -528 -11.18%
  YoY % -50.58% 18.48% -58.65% 14.74% -0.65% 70.64% -
  Horiz. % 49.05% 32.58% 39.96% 25.19% 29.55% 29.36% 100.00%
NP 248 537 572 607 197 859 1,290 -24.01%
  YoY % -53.82% -6.12% -5.77% 208.12% -77.07% -33.41% -
  Horiz. % 19.22% 41.63% 44.34% 47.05% 15.27% 66.59% 100.00%
NP to SH 242 523 562 522 214 859 1,290 -24.32%
  YoY % -53.73% -6.94% 7.66% 143.93% -75.09% -33.41% -
  Horiz. % 18.76% 40.54% 43.57% 40.47% 16.59% 66.59% 100.00%
Tax Rate 51.08 % 24.26 % 26.95 % 17.97 % 44.19 % 15.29 % 29.04 % 9.86%
  YoY % 110.55% -9.98% 49.97% -59.33% 189.01% -47.35% -
  Horiz. % 175.90% 83.54% 92.80% 61.88% 152.17% 52.65% 100.00%
Total Cost 4,138 4,102 4,215 6,182 5,083 2,675 5,893 -5.72%
  YoY % 0.88% -2.68% -31.82% 21.62% 90.02% -54.61% -
  Horiz. % 70.22% 69.61% 71.53% 104.90% 86.25% 45.39% 100.00%
Net Worth 29,039 29,885 30,378 28,337 22,928 28,633 27,000 1.22%
  YoY % -2.83% -1.62% 7.20% 23.59% -19.92% 6.05% -
  Horiz. % 107.56% 110.69% 112.51% 104.95% 84.92% 106.05% 100.00%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 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
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 29,039 29,885 30,378 28,337 22,928 28,633 27,000 1.22%
  YoY % -2.83% -1.62% 7.20% 23.59% -19.92% 6.05% -
  Horiz. % 107.56% 110.69% 112.51% 104.95% 84.92% 106.05% 100.00%
NOSH 241,999 249,047 151,891 149,142 152,857 150,701 149,999 8.29%
  YoY % -2.83% 63.96% 1.84% -2.43% 1.43% 0.47% -
  Horiz. % 161.33% 166.03% 101.26% 99.43% 101.90% 100.47% 100.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 5.65 % 11.58 % 11.95 % 8.94 % 3.73 % 24.31 % 17.96 % -17.52%
  YoY % -51.21% -3.10% 33.67% 139.68% -84.66% 35.36% -
  Horiz. % 31.46% 64.48% 66.54% 49.78% 20.77% 135.36% 100.00%
ROE 0.83 % 1.75 % 1.85 % 1.84 % 0.93 % 3.00 % 4.78 % -25.29%
  YoY % -52.57% -5.41% 0.54% 97.85% -69.00% -37.24% -
  Horiz. % 17.36% 36.61% 38.70% 38.49% 19.46% 62.76% 100.00%
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 1.81 1.86 3.15 4.55 3.45 2.35 4.79 -14.96%
  YoY % -2.69% -40.95% -30.77% 31.88% 46.81% -50.94% -
  Horiz. % 37.79% 38.83% 65.76% 94.99% 72.03% 49.06% 100.00%
EPS 0.10 0.21 0.37 0.35 0.14 0.57 0.86 -30.11%
  YoY % -52.38% -43.24% 5.71% 150.00% -75.44% -33.72% -
  Horiz. % 11.63% 24.42% 43.02% 40.70% 16.28% 66.28% 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 0.1900 0.1500 0.1900 0.1800 -6.53%
  YoY % 0.00% -40.00% 5.26% 26.67% -21.05% 5.56% -
  Horiz. % 66.67% 66.67% 111.11% 105.56% 83.33% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 1.74 1.84 1.90 2.69 2.10 1.40 2.85 -7.89%
  YoY % -5.43% -3.16% -29.37% 28.10% 50.00% -50.88% -
  Horiz. % 61.05% 64.56% 66.67% 94.39% 73.68% 49.12% 100.00%
EPS 0.10 0.21 0.22 0.21 0.08 0.34 0.51 -23.76%
  YoY % -52.38% -4.55% 4.76% 162.50% -76.47% -33.33% -
  Horiz. % 19.61% 41.18% 43.14% 41.18% 15.69% 66.67% 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 0.1152 0.1186 0.1205 0.1124 0.0910 0.1136 0.1071 1.22%
  YoY % -2.87% -1.58% 7.21% 23.52% -19.89% 6.07% -
  Horiz. % 107.56% 110.74% 112.51% 104.95% 84.97% 106.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.1000 0.2000 0.4100 0.2700 0.5800 1.0400 1.2200 -
P/RPS 5.52 10.74 13.01 5.93 16.79 44.35 25.48 -22.48%
  YoY % -48.60% -17.45% 119.39% -64.68% -62.14% 74.06% -
  Horiz. % 21.66% 42.15% 51.06% 23.27% 65.89% 174.06% 100.00%
P/EPS 100.00 95.24 110.81 77.14 414.29 182.46 141.86 -5.66%
  YoY % 5.00% -14.05% 43.65% -81.38% 127.06% 28.62% -
  Horiz. % 70.49% 67.14% 78.11% 54.38% 292.04% 128.62% 100.00%
EY 1.00 1.05 0.90 1.30 0.24 0.55 0.70 6.12%
  YoY % -4.76% 16.67% -30.77% 441.67% -56.36% -21.43% -
  Horiz. % 142.86% 150.00% 128.57% 185.71% 34.29% 78.57% 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 0.83 1.67 2.05 1.42 3.87 5.47 6.78 -29.51%
  YoY % -50.30% -18.54% 44.37% -63.31% -29.25% -19.32% -
  Horiz. % 12.24% 24.63% 30.24% 20.94% 57.08% 80.68% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 18/11/08 29/11/07 27/11/06 24/11/05 30/11/04 27/11/03 -
Price 0.1100 0.2900 0.5400 0.3300 0.4300 0.8500 1.3300 -
P/RPS 6.07 15.57 17.13 7.25 12.45 36.25 27.77 -22.37%
  YoY % -61.01% -9.11% 136.28% -41.77% -65.66% 30.54% -
  Horiz. % 21.86% 56.07% 61.69% 26.11% 44.83% 130.54% 100.00%
P/EPS 110.00 138.10 145.95 94.29 307.14 149.12 154.65 -5.51%
  YoY % -20.35% -5.38% 54.79% -69.30% 105.97% -3.58% -
  Horiz. % 71.13% 89.30% 94.37% 60.97% 198.60% 96.42% 100.00%
EY 0.91 0.72 0.69 1.06 0.33 0.67 0.65 5.76%
  YoY % 26.39% 4.35% -34.91% 221.21% -50.75% 3.08% -
  Horiz. % 140.00% 110.77% 106.15% 163.08% 50.77% 103.08% 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 2.70 1.74 2.87 4.47 7.39 -29.31%
  YoY % -61.98% -10.37% 55.17% -39.37% -35.79% -39.51% -
  Horiz. % 12.45% 32.75% 36.54% 23.55% 38.84% 60.49% 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.
 


 

205  298  510  1301 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.14+0.01 
 KNM 0.410.00 
 ALAM-WA 0.07+0.005 
 FINTEC 0.080.00 
 SEACERA 0.41-0.08 
 HSI-H8F 0.36+0.07 
 MYEG 1.21+0.04 
 HSI-C7K 0.325-0.07 
 HSI-C7J 0.10-0.025 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers