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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

120  645  438  1079 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.035-0.005 
 PHB 0.035-0.005 
 XOX 0.24-0.015 
 PHB-WB 0.015-0.01 
 SAPNRG 0.12-0.01 
 NEXGRAM 0.06-0.005 
 AT 0.10-0.005 
 BORNOIL 0.07+0.005 
 GPA 0.185+0.02 
 AEMULUS 0.66-0.08 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers