Highlights

[BTECH] YoY Quarter Result on 2009-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -2.02%    YoY -     -53.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 5,568 4,915 4,203 4,386 4,639 4,787 6,789 -3.25%
  YoY % 13.29% 16.94% -4.17% -5.45% -3.09% -29.49% -
  Horiz. % 82.02% 72.40% 61.91% 64.60% 68.33% 70.51% 100.00%
PBT 907 931 554 507 709 783 740 3.45%
  YoY % -2.58% 68.05% 9.27% -28.49% -9.45% 5.81% -
  Horiz. % 122.57% 125.81% 74.86% 68.51% 95.81% 105.81% 100.00%
Tax -304 -308 -136 -259 -172 -211 -133 14.76%
  YoY % 1.30% -126.47% 47.49% -50.58% 18.48% -58.65% -
  Horiz. % 228.57% 231.58% 102.26% 194.74% 129.32% 158.65% 100.00%
NP 603 623 418 248 537 572 607 -0.11%
  YoY % -3.21% 49.04% 68.55% -53.82% -6.12% -5.77% -
  Horiz. % 99.34% 102.64% 68.86% 40.86% 88.47% 94.23% 100.00%
NP to SH 544 600 422 242 523 562 522 0.69%
  YoY % -9.33% 42.18% 74.38% -53.73% -6.94% 7.66% -
  Horiz. % 104.21% 114.94% 80.84% 46.36% 100.19% 107.66% 100.00%
Tax Rate 33.52 % 33.08 % 24.55 % 51.08 % 24.26 % 26.95 % 17.97 % 10.94%
  YoY % 1.33% 34.75% -51.94% 110.55% -9.98% 49.97% -
  Horiz. % 186.53% 184.08% 136.62% 284.25% 135.00% 149.97% 100.00%
Total Cost 4,965 4,292 3,785 4,138 4,102 4,215 6,182 -3.58%
  YoY % 15.68% 13.39% -8.53% 0.88% -2.68% -31.82% -
  Horiz. % 80.31% 69.43% 61.23% 66.94% 66.35% 68.18% 100.00%
Net Worth 40,319 35,000 32,270 29,039 29,885 30,378 28,337 6.05%
  YoY % 15.20% 8.46% 11.12% -2.83% -1.62% 7.20% -
  Horiz. % 142.29% 123.51% 113.88% 102.48% 105.46% 107.20% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 40,319 35,000 32,270 29,039 29,885 30,378 28,337 6.05%
  YoY % 15.20% 8.46% 11.12% -2.83% -1.62% 7.20% -
  Horiz. % 142.29% 123.51% 113.88% 102.48% 105.46% 107.20% 100.00%
NOSH 252,000 250,000 248,235 241,999 249,047 151,891 149,142 9.13%
  YoY % 0.80% 0.71% 2.58% -2.83% 63.96% 1.84% -
  Horiz. % 168.97% 167.62% 166.44% 162.26% 166.99% 101.84% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.83 % 12.68 % 9.95 % 5.65 % 11.58 % 11.95 % 8.94 % 3.25%
  YoY % -14.59% 27.44% 76.11% -51.21% -3.10% 33.67% -
  Horiz. % 121.14% 141.83% 111.30% 63.20% 129.53% 133.67% 100.00%
ROE 1.35 % 1.71 % 1.31 % 0.83 % 1.75 % 1.85 % 1.84 % -5.03%
  YoY % -21.05% 30.53% 57.83% -52.57% -5.41% 0.54% -
  Horiz. % 73.37% 92.93% 71.20% 45.11% 95.11% 100.54% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.21 1.97 1.69 1.81 1.86 3.15 4.55 -11.33%
  YoY % 12.18% 16.57% -6.63% -2.69% -40.95% -30.77% -
  Horiz. % 48.57% 43.30% 37.14% 39.78% 40.88% 69.23% 100.00%
EPS 0.22 0.24 0.17 0.10 0.21 0.37 0.35 -7.44%
  YoY % -8.33% 41.18% 70.00% -52.38% -43.24% 5.71% -
  Horiz. % 62.86% 68.57% 48.57% 28.57% 60.00% 105.71% 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 0.1600 0.1400 0.1300 0.1200 0.1200 0.2000 0.1900 -2.82%
  YoY % 14.29% 7.69% 8.33% 0.00% -40.00% 5.26% -
  Horiz. % 84.21% 73.68% 68.42% 63.16% 63.16% 105.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.21 1.95 1.67 1.74 1.84 1.90 2.69 -3.22%
  YoY % 13.33% 16.77% -4.02% -5.43% -3.16% -29.37% -
  Horiz. % 82.16% 72.49% 62.08% 64.68% 68.40% 70.63% 100.00%
EPS 0.22 0.24 0.17 0.10 0.21 0.22 0.21 0.78%
  YoY % -8.33% 41.18% 70.00% -52.38% -4.55% 4.76% -
  Horiz. % 104.76% 114.29% 80.95% 47.62% 100.00% 104.76% 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 0.1600 0.1389 0.1281 0.1152 0.1186 0.1205 0.1124 6.06%
  YoY % 15.19% 8.43% 11.20% -2.87% -1.58% 7.21% -
  Horiz. % 142.35% 123.58% 113.97% 102.49% 105.52% 107.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.1200 0.0950 0.1300 0.1000 0.2000 0.4100 0.2700 -
P/RPS 5.43 4.83 7.68 5.52 10.74 13.01 5.93 -1.46%
  YoY % 12.42% -37.11% 39.13% -48.60% -17.45% 119.39% -
  Horiz. % 91.57% 81.45% 129.51% 93.09% 181.11% 219.39% 100.00%
P/EPS 55.59 39.58 76.47 100.00 95.24 110.81 77.14 -5.31%
  YoY % 40.45% -48.24% -23.53% 5.00% -14.05% 43.65% -
  Horiz. % 72.06% 51.31% 99.13% 129.63% 123.46% 143.65% 100.00%
EY 1.80 2.53 1.31 1.00 1.05 0.90 1.30 5.57%
  YoY % -28.85% 93.13% 31.00% -4.76% 16.67% -30.77% -
  Horiz. % 138.46% 194.62% 100.77% 76.92% 80.77% 69.23% 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 0.75 0.68 1.00 0.83 1.67 2.05 1.42 -10.08%
  YoY % 10.29% -32.00% 20.48% -50.30% -18.54% 44.37% -
  Horiz. % 52.82% 47.89% 70.42% 58.45% 117.61% 144.37% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 23/11/11 24/11/10 25/11/09 18/11/08 29/11/07 27/11/06 -
Price 0.1200 0.1200 0.1300 0.1100 0.2900 0.5400 0.3300 -
P/RPS 5.43 6.10 7.68 6.07 15.57 17.13 7.25 -4.70%
  YoY % -10.98% -20.57% 26.52% -61.01% -9.11% 136.28% -
  Horiz. % 74.90% 84.14% 105.93% 83.72% 214.76% 236.28% 100.00%
P/EPS 55.59 50.00 76.47 110.00 138.10 145.95 94.29 -8.42%
  YoY % 11.18% -34.61% -30.48% -20.35% -5.38% 54.79% -
  Horiz. % 58.96% 53.03% 81.10% 116.66% 146.46% 154.79% 100.00%
EY 1.80 2.00 1.31 0.91 0.72 0.69 1.06 9.22%
  YoY % -10.00% 52.67% 43.96% 26.39% 4.35% -34.91% -
  Horiz. % 169.81% 188.68% 123.58% 85.85% 67.92% 65.09% 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 0.75 0.86 1.00 0.92 2.42 2.70 1.74 -13.08%
  YoY % -12.79% -14.00% 8.70% -61.98% -10.37% 55.17% -
  Horiz. % 43.10% 49.43% 57.47% 52.87% 139.08% 155.17% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers