Highlights

[BTECH] YoY Quarter Result on 2009-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     38.02%    YoY -     208.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 5,863 5,356 3,851 4,360 4,097 5,124 4,860 3.17%
  YoY % 9.47% 39.08% -11.67% 6.42% -20.04% 5.43% -
  Horiz. % 120.64% 110.21% 79.24% 89.71% 84.30% 105.43% 100.00%
PBT 1,142 2,226 84 303 -217 -60 198 33.88%
  YoY % -48.70% 2,550.00% -72.28% 239.63% -261.67% -130.30% -
  Horiz. % 576.77% 1,124.24% 42.42% 153.03% -109.60% -30.30% 100.00%
Tax -451 -333 -286 -19 -142 -60 -155 19.46%
  YoY % -35.44% -16.43% -1,405.26% 86.62% -136.67% 61.29% -
  Horiz. % 290.97% 214.84% 184.52% 12.26% 91.61% 38.71% 100.00%
NP 691 1,893 -202 284 -359 -120 43 58.79%
  YoY % -63.50% 1,037.13% -171.13% 179.11% -199.17% -379.07% -
  Horiz. % 1,606.98% 4,402.33% -469.77% 660.47% -834.88% -279.07% 100.00%
NP to SH 666 1,870 -186 334 -307 -136 31 66.65%
  YoY % -64.39% 1,105.38% -155.69% 208.79% -125.74% -538.71% -
  Horiz. % 2,148.39% 6,032.26% -600.00% 1,077.42% -990.32% -438.71% 100.00%
Tax Rate 39.49 % 14.96 % 340.48 % 6.27 % - % - % 78.28 % -10.77%
  YoY % 163.97% -95.61% 5,330.30% 0.00% 0.00% 0.00% -
  Horiz. % 50.45% 19.11% 434.95% 8.01% 0.00% 0.00% 100.00%
Total Cost 5,172 3,463 4,053 4,076 4,456 5,244 4,817 1.19%
  YoY % 49.35% -14.56% -0.56% -8.53% -15.03% 8.86% -
  Horiz. % 107.37% 71.89% 84.14% 84.62% 92.51% 108.86% 100.00%
Net Worth 40,414 42,079 31,885 30,830 30,699 31,733 29,450 5.41%
  YoY % -3.96% 31.97% 3.42% 0.43% -3.26% 7.75% -
  Horiz. % 137.23% 142.89% 108.27% 104.69% 104.24% 107.75% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 1,262 - - - - 434 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 290.88% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % 67.51 % - % - % - % - % 1,400.00 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 4.82% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 40,414 42,079 31,885 30,830 30,699 31,733 29,450 5.41%
  YoY % -3.96% 31.97% 3.42% 0.43% -3.26% 7.75% -
  Horiz. % 137.23% 142.89% 108.27% 104.69% 104.24% 107.75% 100.00%
NOSH 252,592 262,999 265,714 256,923 255,833 151,111 155,000 8.47%
  YoY % -3.96% -1.02% 3.42% 0.43% 69.30% -2.51% -
  Horiz. % 162.96% 169.68% 171.43% 165.76% 165.05% 97.49% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.79 % 35.34 % -5.25 % 6.51 % -8.76 % -2.34 % 0.88 % 54.05%
  YoY % -66.64% 773.14% -180.65% 174.32% -274.36% -365.91% -
  Horiz. % 1,339.77% 4,015.91% -596.59% 739.77% -995.45% -265.91% 100.00%
ROE 1.65 % 4.44 % -0.58 % 1.08 % -1.00 % -0.43 % 0.11 % 56.98%
  YoY % -62.84% 865.52% -153.70% 208.00% -132.56% -490.91% -
  Horiz. % 1,500.00% 4,036.36% -527.27% 981.82% -909.09% -390.91% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.32 2.04 1.45 1.70 1.60 3.39 3.14 -4.91%
  YoY % 13.73% 40.69% -14.71% 6.25% -52.80% 7.96% -
  Horiz. % 73.89% 64.97% 46.18% 54.14% 50.96% 107.96% 100.00%
EPS 0.26 0.74 -0.07 0.13 -0.12 -0.09 0.02 53.28%
  YoY % -64.86% 1,157.14% -153.85% 208.33% -33.33% -550.00% -
  Horiz. % 1,300.00% 3,700.00% -350.00% 650.00% -600.00% -450.00% 100.00%
DPS 0.00 0.48 0.00 0.00 0.00 0.00 0.28 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 171.43% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1600 0.1600 0.1200 0.1200 0.1200 0.2100 0.1900 -2.82%
  YoY % 0.00% 33.33% 0.00% 0.00% -42.86% 10.53% -
  Horiz. % 84.21% 84.21% 63.16% 63.16% 63.16% 110.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.33 2.13 1.53 1.73 1.63 2.03 1.93 3.19%
  YoY % 9.39% 39.22% -11.56% 6.13% -19.70% 5.18% -
  Horiz. % 120.73% 110.36% 79.27% 89.64% 84.46% 105.18% 100.00%
EPS 0.26 0.74 -0.07 0.13 -0.12 -0.05 0.01 72.03%
  YoY % -64.86% 1,157.14% -153.85% 208.33% -140.00% -600.00% -
  Horiz. % 2,600.00% 7,400.00% -700.00% 1,300.00% -1,200.00% -500.00% 100.00%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.17 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 294.12% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1604 0.1670 0.1265 0.1223 0.1218 0.1259 0.1169 5.41%
  YoY % -3.95% 32.02% 3.43% 0.41% -3.26% 7.70% -
  Horiz. % 137.21% 142.86% 108.21% 104.62% 104.19% 107.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.1200 0.1500 0.1100 0.1100 0.1500 0.2900 0.2200 -
P/RPS 5.17 7.37 7.59 6.48 9.37 8.55 7.02 -4.97%
  YoY % -29.85% -2.90% 17.13% -30.84% 9.59% 21.79% -
  Horiz. % 73.65% 104.99% 108.12% 92.31% 133.48% 121.79% 100.00%
P/EPS 45.51 21.10 -157.14 84.62 -125.00 -322.22 1,100.00 -41.16%
  YoY % 115.69% 113.43% -285.70% 167.70% 61.21% -129.29% -
  Horiz. % 4.14% 1.92% -14.29% 7.69% -11.36% -29.29% 100.00%
EY 2.20 4.74 -0.64 1.18 -0.80 -0.31 0.09 70.28%
  YoY % -53.59% 840.62% -154.24% 247.50% -158.06% -444.44% -
  Horiz. % 2,444.44% 5,266.67% -711.11% 1,311.11% -888.89% -344.44% 100.00%
DY 0.00 3.20 0.00 0.00 0.00 0.00 1.27 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 251.97% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.75 0.94 0.92 0.92 1.25 1.38 1.16 -7.00%
  YoY % -20.21% 2.17% 0.00% -26.40% -9.42% 18.97% -
  Horiz. % 64.66% 81.03% 79.31% 79.31% 107.76% 118.97% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 28/02/11 25/02/10 23/02/09 27/02/08 28/02/07 -
Price 0.1050 0.1200 0.1050 0.1200 0.1500 0.3800 0.4000 -
P/RPS 4.52 5.89 7.24 7.07 9.37 11.21 12.76 -15.87%
  YoY % -23.26% -18.65% 2.40% -24.55% -16.41% -12.15% -
  Horiz. % 35.42% 46.16% 56.74% 55.41% 73.43% 87.85% 100.00%
P/EPS 39.82 16.88 -150.00 92.31 -125.00 -422.22 2,000.00 -47.91%
  YoY % 135.90% 111.25% -262.50% 173.85% 70.39% -121.11% -
  Horiz. % 1.99% 0.84% -7.50% 4.62% -6.25% -21.11% 100.00%
EY 2.51 5.93 -0.67 1.08 -0.80 -0.24 0.05 91.95%
  YoY % -57.67% 985.07% -162.04% 235.00% -233.33% -580.00% -
  Horiz. % 5,020.00% 11,860.00% -1,340.00% 2,160.00% -1,600.00% -480.00% 100.00%
DY 0.00 4.00 0.00 0.00 0.00 0.00 0.70 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 571.43% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.66 0.75 0.88 1.00 1.25 1.81 2.11 -17.59%
  YoY % -12.00% -14.77% -12.00% -20.00% -30.94% -14.22% -
  Horiz. % 31.28% 35.55% 41.71% 47.39% 59.24% 85.78% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers