Highlights

[BTECH] YoY Quarter Result on 2007-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 29-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     30.09%    YoY -     7.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 4,203 4,386 4,639 4,787 6,789 5,280 3,534 2.93%
  YoY % -4.17% -5.45% -3.09% -29.49% 28.58% 49.41% -
  Horiz. % 118.93% 124.11% 131.27% 135.46% 192.11% 149.41% 100.00%
PBT 554 507 709 783 740 353 1,014 -9.58%
  YoY % 9.27% -28.49% -9.45% 5.81% 109.63% -65.19% -
  Horiz. % 54.64% 50.00% 69.92% 77.22% 72.98% 34.81% 100.00%
Tax -136 -259 -172 -211 -133 -156 -155 -2.15%
  YoY % 47.49% -50.58% 18.48% -58.65% 14.74% -0.65% -
  Horiz. % 87.74% 167.10% 110.97% 136.13% 85.81% 100.65% 100.00%
NP 418 248 537 572 607 197 859 -11.31%
  YoY % 68.55% -53.82% -6.12% -5.77% 208.12% -77.07% -
  Horiz. % 48.66% 28.87% 62.51% 66.59% 70.66% 22.93% 100.00%
NP to SH 422 242 523 562 522 214 859 -11.17%
  YoY % 74.38% -53.73% -6.94% 7.66% 143.93% -75.09% -
  Horiz. % 49.13% 28.17% 60.88% 65.42% 60.77% 24.91% 100.00%
Tax Rate 24.55 % 51.08 % 24.26 % 26.95 % 17.97 % 44.19 % 15.29 % 8.21%
  YoY % -51.94% 110.55% -9.98% 49.97% -59.33% 189.01% -
  Horiz. % 160.56% 334.07% 158.67% 176.26% 117.53% 289.01% 100.00%
Total Cost 3,785 4,138 4,102 4,215 6,182 5,083 2,675 5.95%
  YoY % -8.53% 0.88% -2.68% -31.82% 21.62% 90.02% -
  Horiz. % 141.50% 154.69% 153.35% 157.57% 231.10% 190.02% 100.00%
Net Worth 32,270 29,039 29,885 30,378 28,337 22,928 28,633 2.01%
  YoY % 11.12% -2.83% -1.62% 7.20% 23.59% -19.92% -
  Horiz. % 112.70% 101.42% 104.37% 106.09% 98.97% 80.08% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 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
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 32,270 29,039 29,885 30,378 28,337 22,928 28,633 2.01%
  YoY % 11.12% -2.83% -1.62% 7.20% 23.59% -19.92% -
  Horiz. % 112.70% 101.42% 104.37% 106.09% 98.97% 80.08% 100.00%
NOSH 248,235 241,999 249,047 151,891 149,142 152,857 150,701 8.67%
  YoY % 2.58% -2.83% 63.96% 1.84% -2.43% 1.43% -
  Horiz. % 164.72% 160.58% 165.26% 100.79% 98.97% 101.43% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 9.95 % 5.65 % 11.58 % 11.95 % 8.94 % 3.73 % 24.31 % -13.83%
  YoY % 76.11% -51.21% -3.10% 33.67% 139.68% -84.66% -
  Horiz. % 40.93% 23.24% 47.63% 49.16% 36.77% 15.34% 100.00%
ROE 1.31 % 0.83 % 1.75 % 1.85 % 1.84 % 0.93 % 3.00 % -12.89%
  YoY % 57.83% -52.57% -5.41% 0.54% 97.85% -69.00% -
  Horiz. % 43.67% 27.67% 58.33% 61.67% 61.33% 31.00% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1.69 1.81 1.86 3.15 4.55 3.45 2.35 -5.34%
  YoY % -6.63% -2.69% -40.95% -30.77% 31.88% 46.81% -
  Horiz. % 71.91% 77.02% 79.15% 134.04% 193.62% 146.81% 100.00%
EPS 0.17 0.10 0.21 0.37 0.35 0.14 0.57 -18.25%
  YoY % 70.00% -52.38% -43.24% 5.71% 150.00% -75.44% -
  Horiz. % 29.82% 17.54% 36.84% 64.91% 61.40% 24.56% 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 0.1300 0.1200 0.1200 0.2000 0.1900 0.1500 0.1900 -6.13%
  YoY % 8.33% 0.00% -40.00% 5.26% 26.67% -21.05% -
  Horiz. % 68.42% 63.16% 63.16% 105.26% 100.00% 78.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1.67 1.74 1.84 1.90 2.69 2.10 1.40 2.98%
  YoY % -4.02% -5.43% -3.16% -29.37% 28.10% 50.00% -
  Horiz. % 119.29% 124.29% 131.43% 135.71% 192.14% 150.00% 100.00%
EPS 0.17 0.10 0.21 0.22 0.21 0.08 0.34 -10.91%
  YoY % 70.00% -52.38% -4.55% 4.76% 162.50% -76.47% -
  Horiz. % 50.00% 29.41% 61.76% 64.71% 61.76% 23.53% 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 0.1281 0.1152 0.1186 0.1205 0.1124 0.0910 0.1136 2.02%
  YoY % 11.20% -2.87% -1.58% 7.21% 23.52% -19.89% -
  Horiz. % 112.76% 101.41% 104.40% 106.07% 98.94% 80.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.1300 0.1000 0.2000 0.4100 0.2700 0.5800 1.0400 -
P/RPS 7.68 5.52 10.74 13.01 5.93 16.79 44.35 -25.33%
  YoY % 39.13% -48.60% -17.45% 119.39% -64.68% -62.14% -
  Horiz. % 17.32% 12.45% 24.22% 29.33% 13.37% 37.86% 100.00%
P/EPS 76.47 100.00 95.24 110.81 77.14 414.29 182.46 -13.49%
  YoY % -23.53% 5.00% -14.05% 43.65% -81.38% 127.06% -
  Horiz. % 41.91% 54.81% 52.20% 60.73% 42.28% 227.06% 100.00%
EY 1.31 1.00 1.05 0.90 1.30 0.24 0.55 15.56%
  YoY % 31.00% -4.76% 16.67% -30.77% 441.67% -56.36% -
  Horiz. % 238.18% 181.82% 190.91% 163.64% 236.36% 43.64% 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 1.00 0.83 1.67 2.05 1.42 3.87 5.47 -24.65%
  YoY % 20.48% -50.30% -18.54% 44.37% -63.31% -29.25% -
  Horiz. % 18.28% 15.17% 30.53% 37.48% 25.96% 70.75% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 25/11/09 18/11/08 29/11/07 27/11/06 24/11/05 30/11/04 -
Price 0.1300 0.1100 0.2900 0.5400 0.3300 0.4300 0.8500 -
P/RPS 7.68 6.07 15.57 17.13 7.25 12.45 36.25 -22.78%
  YoY % 26.52% -61.01% -9.11% 136.28% -41.77% -65.66% -
  Horiz. % 21.19% 16.74% 42.95% 47.26% 20.00% 34.34% 100.00%
P/EPS 76.47 110.00 138.10 145.95 94.29 307.14 149.12 -10.53%
  YoY % -30.48% -20.35% -5.38% 54.79% -69.30% 105.97% -
  Horiz. % 51.28% 73.77% 92.61% 97.87% 63.23% 205.97% 100.00%
EY 1.31 0.91 0.72 0.69 1.06 0.33 0.67 11.82%
  YoY % 43.96% 26.39% 4.35% -34.91% 221.21% -50.75% -
  Horiz. % 195.52% 135.82% 107.46% 102.99% 158.21% 49.25% 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 1.00 0.92 2.42 2.70 1.74 2.87 4.47 -22.08%
  YoY % 8.70% -61.98% -10.37% 55.17% -39.37% -35.79% -
  Horiz. % 22.37% 20.58% 54.14% 60.40% 38.93% 64.21% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
5. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
6. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
7. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
Partners & Brokers