Highlights

[BTECH] YoY Quarter Result on 2009-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 14-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     207.49%    YoY -     -48.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 5,139 3,774 3,712 3,960 4,907 5,076 5,786 -1.96%
  YoY % 36.17% 1.67% -6.26% -19.30% -3.33% -12.27% -
  Horiz. % 88.82% 65.23% 64.15% 68.44% 84.81% 87.73% 100.00%
PBT 807 383 506 450 825 790 358 14.49%
  YoY % 110.70% -24.31% 12.44% -45.45% 4.43% 120.67% -
  Horiz. % 225.42% 106.98% 141.34% 125.70% 230.45% 220.67% 100.00%
Tax -263 -186 -182 -136 -155 -159 -113 15.10%
  YoY % -41.40% -2.20% -33.82% 12.26% 2.52% -40.71% -
  Horiz. % 232.74% 164.60% 161.06% 120.35% 137.17% 140.71% 100.00%
NP 544 197 324 314 670 631 245 14.21%
  YoY % 176.14% -39.20% 3.18% -53.13% 6.18% 157.55% -
  Horiz. % 222.04% 80.41% 132.24% 128.16% 273.47% 257.55% 100.00%
NP to SH 512 188 336 330 638 594 270 11.24%
  YoY % 172.34% -44.05% 1.82% -48.28% 7.41% 120.00% -
  Horiz. % 189.63% 69.63% 124.44% 122.22% 236.30% 220.00% 100.00%
Tax Rate 32.59 % 48.56 % 35.97 % 30.22 % 18.79 % 20.13 % 31.56 % 0.54%
  YoY % -32.89% 35.00% 19.03% 60.83% -6.66% -36.22% -
  Horiz. % 103.26% 153.87% 113.97% 95.75% 59.54% 63.78% 100.00%
Total Cost 4,595 3,577 3,388 3,646 4,237 4,445 5,541 -3.07%
  YoY % 28.46% 5.58% -7.08% -13.95% -4.68% -19.78% -
  Horiz. % 82.93% 64.56% 61.14% 65.80% 76.47% 80.22% 100.00%
Net Worth 40,319 37,599 31,015 30,461 31,158 29,699 28,499 5.95%
  YoY % 7.23% 21.23% 1.82% -2.24% 4.91% 4.21% -
  Horiz. % 141.47% 131.93% 108.83% 106.88% 109.33% 104.21% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 40,319 37,599 31,015 30,461 31,158 29,699 28,499 5.95%
  YoY % 7.23% 21.23% 1.82% -2.24% 4.91% 4.21% -
  Horiz. % 141.47% 131.93% 108.83% 106.88% 109.33% 104.21% 100.00%
NOSH 252,000 268,571 258,461 253,846 148,372 148,499 149,999 9.02%
  YoY % -6.17% 3.91% 1.82% 71.09% -0.09% -1.00% -
  Horiz. % 168.00% 179.05% 172.31% 169.23% 98.91% 99.00% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 10.59 % 5.22 % 8.73 % 7.93 % 13.65 % 12.43 % 4.23 % 16.51%
  YoY % 102.87% -40.21% 10.09% -41.90% 9.81% 193.85% -
  Horiz. % 250.35% 123.40% 206.38% 187.47% 322.70% 293.85% 100.00%
ROE 1.27 % 0.50 % 1.08 % 1.08 % 2.05 % 2.00 % 0.95 % 4.95%
  YoY % 154.00% -53.70% 0.00% -47.32% 2.50% 110.53% -
  Horiz. % 133.68% 52.63% 113.68% 113.68% 215.79% 210.53% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 2.04 1.41 1.44 1.56 3.31 3.42 3.86 -10.07%
  YoY % 44.68% -2.08% -7.69% -52.87% -3.22% -11.40% -
  Horiz. % 52.85% 36.53% 37.31% 40.41% 85.75% 88.60% 100.00%
EPS 0.20 0.07 0.13 0.13 0.43 0.40 0.18 1.77%
  YoY % 185.71% -46.15% 0.00% -69.77% 7.50% 122.22% -
  Horiz. % 111.11% 38.89% 72.22% 72.22% 238.89% 222.22% 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 0.1200 0.1200 0.2100 0.2000 0.1900 -2.82%
  YoY % 14.29% 16.67% 0.00% -42.86% 5.00% 5.26% -
  Horiz. % 84.21% 73.68% 63.16% 63.16% 110.53% 105.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,210
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 2.04 1.50 1.47 1.57 1.95 2.01 2.30 -1.98%
  YoY % 36.00% 2.04% -6.37% -19.49% -2.99% -12.61% -
  Horiz. % 88.70% 65.22% 63.91% 68.26% 84.78% 87.39% 100.00%
EPS 0.20 0.07 0.13 0.13 0.25 0.24 0.11 10.47%
  YoY % 185.71% -46.15% 0.00% -48.00% 4.17% 118.18% -
  Horiz. % 181.82% 63.64% 118.18% 118.18% 227.27% 218.18% 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 0.1492 0.1231 0.1209 0.1236 0.1179 0.1131 5.95%
  YoY % 7.24% 21.20% 1.82% -2.18% 4.83% 4.24% -
  Horiz. % 141.47% 131.92% 108.84% 106.90% 109.28% 104.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.1400 0.1050 0.1000 0.1000 0.3500 0.4000 0.3500 -
P/RPS 6.87 7.47 6.96 6.41 10.58 11.70 9.07 -4.52%
  YoY % -8.03% 7.33% 8.58% -39.41% -9.57% 29.00% -
  Horiz. % 75.74% 82.36% 76.74% 70.67% 116.65% 129.00% 100.00%
P/EPS 68.91 150.00 76.92 76.92 81.40 100.00 194.44 -15.86%
  YoY % -54.06% 95.01% 0.00% -5.50% -18.60% -48.57% -
  Horiz. % 35.44% 77.14% 39.56% 39.56% 41.86% 51.43% 100.00%
EY 1.45 0.67 1.30 1.30 1.23 1.00 0.51 19.00%
  YoY % 116.42% -48.46% 0.00% 5.69% 23.00% 96.08% -
  Horiz. % 284.31% 131.37% 254.90% 254.90% 241.18% 196.08% 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 0.88 0.75 0.83 0.83 1.67 2.00 1.84 -11.56%
  YoY % 17.33% -9.64% 0.00% -50.30% -16.50% 8.70% -
  Horiz. % 47.83% 40.76% 45.11% 45.11% 90.76% 108.70% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 18/05/12 13/05/11 11/05/10 14/05/09 22/05/08 30/05/07 29/05/06 -
Price 0.1500 0.1600 0.1300 0.1300 0.4100 0.2800 0.2200 -
P/RPS 7.36 11.39 9.05 8.33 12.40 8.19 5.70 4.35%
  YoY % -35.38% 25.86% 8.64% -32.82% 51.40% 43.68% -
  Horiz. % 129.12% 199.82% 158.77% 146.14% 217.54% 143.68% 100.00%
P/EPS 73.83 228.57 100.00 100.00 95.35 70.00 122.22 -8.05%
  YoY % -67.70% 128.57% 0.00% 4.88% 36.21% -42.73% -
  Horiz. % 60.41% 187.02% 81.82% 81.82% 78.02% 57.27% 100.00%
EY 1.35 0.44 1.00 1.00 1.05 1.43 0.82 8.66%
  YoY % 206.82% -56.00% 0.00% -4.76% -26.57% 74.39% -
  Horiz. % 164.63% 53.66% 121.95% 121.95% 128.05% 174.39% 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 0.94 1.14 1.08 1.08 1.95 1.40 1.16 -3.44%
  YoY % -17.54% 5.56% 0.00% -44.62% 39.29% 20.69% -
  Horiz. % 81.03% 98.28% 93.10% 93.10% 168.10% 120.69% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers