Highlights

[BTECH] YoY Quarter Result on 2006-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-Feb-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Dec-2006  [#4]
Profit Trend QoQ -     -94.06%    YoY -     110.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 4,360 4,097 5,124 4,860 6,469 3,630 2,709 8.25%
  YoY % 6.42% -20.04% 5.43% -24.87% 78.21% 34.00% -
  Horiz. % 160.94% 151.24% 189.15% 179.40% 238.80% 134.00% 100.00%
PBT 303 -217 -60 198 -257 532 252 3.12%
  YoY % 239.63% -261.67% -130.30% 177.04% -148.31% 111.11% -
  Horiz. % 120.24% -86.11% -23.81% 78.57% -101.98% 211.11% 100.00%
Tax -19 -142 -60 -155 -60 -208 -116 -26.01%
  YoY % 86.62% -136.67% 61.29% -158.33% 71.15% -79.31% -
  Horiz. % 16.38% 122.41% 51.72% 133.62% 51.72% 179.31% 100.00%
NP 284 -359 -120 43 -317 324 136 13.04%
  YoY % 179.11% -199.17% -379.07% 113.56% -197.84% 138.24% -
  Horiz. % 208.82% -263.97% -88.24% 31.62% -233.09% 238.24% 100.00%
NP to SH 334 -307 -136 31 -295 324 136 16.14%
  YoY % 208.79% -125.74% -538.71% 110.51% -191.05% 138.24% -
  Horiz. % 245.59% -225.74% -100.00% 22.79% -216.91% 238.24% 100.00%
Tax Rate 6.27 % - % - % 78.28 % - % 39.10 % 46.03 % -28.25%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -15.06% -
  Horiz. % 13.62% 0.00% 0.00% 170.06% 0.00% 84.94% 100.00%
Total Cost 4,076 4,456 5,244 4,817 6,786 3,306 2,573 7.96%
  YoY % -8.53% -15.03% 8.86% -29.02% 105.26% 28.49% -
  Horiz. % 158.41% 173.18% 203.81% 187.21% 263.74% 128.49% 100.00%
Net Worth 30,830 30,699 31,733 29,450 28,319 27,981 27,199 2.11%
  YoY % 0.43% -3.26% 7.75% 3.99% 1.21% 2.87% -
  Horiz. % 113.35% 112.87% 116.67% 108.27% 104.11% 102.87% 100.00%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 434 417 1,634 1,677 -
  YoY % 0.00% 0.00% 0.00% 3.99% -74.47% -2.54% -
  Horiz. % 0.00% 0.00% 0.00% 25.87% 24.88% 97.46% 100.00%
Div Payout % - % - % - % 1,400.00 % - % 504.55 % 1,233.33 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -59.09% -
  Horiz. % 0.00% 0.00% 0.00% 113.51% 0.00% 40.91% 100.00%
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 30,830 30,699 31,733 29,450 28,319 27,981 27,199 2.11%
  YoY % 0.43% -3.26% 7.75% 3.99% 1.21% 2.87% -
  Horiz. % 113.35% 112.87% 116.67% 108.27% 104.11% 102.87% 100.00%
NOSH 256,923 255,833 151,111 155,000 149,047 147,272 151,111 9.24%
  YoY % 0.43% 69.30% -2.51% 3.99% 1.21% -2.54% -
  Horiz. % 170.02% 169.30% 100.00% 102.57% 98.63% 97.46% 100.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.51 % -8.76 % -2.34 % 0.88 % -4.90 % 8.93 % 5.02 % 4.42%
  YoY % 174.32% -274.36% -365.91% 117.96% -154.87% 77.89% -
  Horiz. % 129.68% -174.50% -46.61% 17.53% -97.61% 177.89% 100.00%
ROE 1.08 % -1.00 % -0.43 % 0.11 % -1.04 % 1.16 % 0.50 % 13.68%
  YoY % 208.00% -132.56% -490.91% 110.58% -189.66% 132.00% -
  Horiz. % 216.00% -200.00% -86.00% 22.00% -208.00% 232.00% 100.00%
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1.70 1.60 3.39 3.14 4.34 2.46 1.79 -0.86%
  YoY % 6.25% -52.80% 7.96% -27.65% 76.42% 37.43% -
  Horiz. % 94.97% 89.39% 189.39% 175.42% 242.46% 137.43% 100.00%
EPS 0.13 -0.12 -0.09 0.02 -0.20 0.22 0.09 6.31%
  YoY % 208.33% -33.33% -550.00% 110.00% -190.91% 144.44% -
  Horiz. % 144.44% -133.33% -100.00% 22.22% -222.22% 244.44% 100.00%
DPS 0.00 0.00 0.00 0.28 0.28 1.11 1.11 -
  YoY % 0.00% 0.00% 0.00% 0.00% -74.77% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 25.23% 25.23% 100.00% 100.00%
NAPS 0.1200 0.1200 0.2100 0.1900 0.1900 0.1900 0.1800 -6.53%
  YoY % 0.00% -42.86% 10.53% 0.00% 0.00% 5.56% -
  Horiz. % 66.67% 66.67% 116.67% 105.56% 105.56% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1.73 1.63 2.03 1.93 2.57 1.44 1.08 8.16%
  YoY % 6.13% -19.70% 5.18% -24.90% 78.47% 33.33% -
  Horiz. % 160.19% 150.93% 187.96% 178.70% 237.96% 133.33% 100.00%
EPS 0.13 -0.12 -0.05 0.01 -0.12 0.13 0.05 17.25%
  YoY % 208.33% -140.00% -600.00% 108.33% -192.31% 160.00% -
  Horiz. % 260.00% -240.00% -100.00% 20.00% -240.00% 260.00% 100.00%
DPS 0.00 0.00 0.00 0.17 0.17 0.65 0.67 -
  YoY % 0.00% 0.00% 0.00% 0.00% -73.85% -2.99% -
  Horiz. % 0.00% 0.00% 0.00% 25.37% 25.37% 97.01% 100.00%
NAPS 0.1223 0.1218 0.1259 0.1169 0.1124 0.1110 0.1079 2.11%
  YoY % 0.41% -3.26% 7.70% 4.00% 1.26% 2.87% -
  Horiz. % 113.35% 112.88% 116.68% 108.34% 104.17% 102.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.1100 0.1500 0.2900 0.2200 0.4600 0.9300 1.2800 -
P/RPS 6.48 9.37 8.55 7.02 10.60 37.73 71.40 -32.94%
  YoY % -30.84% 9.59% 21.79% -33.77% -71.91% -47.16% -
  Horiz. % 9.08% 13.12% 11.97% 9.83% 14.85% 52.84% 100.00%
P/EPS 84.62 -125.00 -322.22 1,100.00 -232.41 422.73 1,422.22 -37.49%
  YoY % 167.70% 61.21% -129.29% 573.30% -154.98% -70.28% -
  Horiz. % 5.95% -8.79% -22.66% 77.34% -16.34% 29.72% 100.00%
EY 1.18 -0.80 -0.31 0.09 -0.43 0.24 0.07 60.06%
  YoY % 247.50% -158.06% -444.44% 120.93% -279.17% 242.86% -
  Horiz. % 1,685.71% -1,142.86% -442.86% 128.57% -614.29% 342.86% 100.00%
DY 0.00 0.00 0.00 1.27 0.61 1.19 0.87 -
  YoY % 0.00% 0.00% 0.00% 108.20% -48.74% 36.78% -
  Horiz. % 0.00% 0.00% 0.00% 145.98% 70.11% 136.78% 100.00%
P/NAPS 0.92 1.25 1.38 1.16 2.42 4.89 7.11 -28.86%
  YoY % -26.40% -9.42% 18.97% -52.07% -50.51% -31.22% -
  Horiz. % 12.94% 17.58% 19.41% 16.32% 34.04% 68.78% 100.00%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 23/02/09 27/02/08 28/02/07 28/02/06 28/02/05 26/02/04 -
Price 0.1200 0.1500 0.3800 0.4000 0.4000 0.8000 1.2700 -
P/RPS 7.07 9.37 11.21 12.76 9.22 32.46 70.84 -31.87%
  YoY % -24.55% -16.41% -12.15% 38.39% -71.60% -54.18% -
  Horiz. % 9.98% 13.23% 15.82% 18.01% 13.02% 45.82% 100.00%
P/EPS 92.31 -125.00 -422.22 2,000.00 -202.10 363.64 1,411.11 -36.50%
  YoY % 173.85% 70.39% -121.11% 1,089.61% -155.58% -74.23% -
  Horiz. % 6.54% -8.86% -29.92% 141.73% -14.32% 25.77% 100.00%
EY 1.08 -0.80 -0.24 0.05 -0.49 0.27 0.07 57.72%
  YoY % 235.00% -233.33% -580.00% 110.20% -281.48% 285.71% -
  Horiz. % 1,542.86% -1,142.86% -342.86% 71.43% -700.00% 385.71% 100.00%
DY 0.00 0.00 0.00 0.70 0.70 1.39 0.87 -
  YoY % 0.00% 0.00% 0.00% 0.00% -49.64% 59.77% -
  Horiz. % 0.00% 0.00% 0.00% 80.46% 80.46% 159.77% 100.00%
P/NAPS 1.00 1.25 1.81 2.11 2.11 4.21 7.06 -27.78%
  YoY % -20.00% -30.94% -14.22% 0.00% -49.88% -40.37% -
  Horiz. % 14.16% 17.71% 25.64% 29.89% 29.89% 59.63% 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
 
 

359  436  435  1057 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.080.00 
 TRIVE 0.010.00 
 ARMADA 0.14+0.005 
 VELESTO 0.125+0.01 
 KNM 0.1150.00 
 ALAM 0.050.00 
 HIBISCS 0.335-0.005 
 JAKS 0.79+0.03 
 MINETEC 0.145+0.02 
 SANICHI 0.0450.00 

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