Highlights

[BTECH] YoY TTM Result on 2007-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 30-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Jun-2007  [#2]
Profit Trend QoQ -     -6.18%    YoY -     117.79%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 16,634 16,969 19,776 21,266 24,233 16,434 15,371 1.32%
  YoY % -1.97% -14.19% -7.01% -12.24% 47.46% 6.92% -
  Horiz. % 108.22% 110.40% 128.66% 138.35% 157.65% 106.92% 100.00%
PBT 2,010 1,488 2,306 2,324 1,094 2,327 3,450 -8.61%
  YoY % 35.08% -35.47% -0.77% 112.43% -52.99% -32.55% -
  Horiz. % 58.26% 43.13% 66.84% 67.36% 31.71% 67.45% 100.00%
Tax -682 -743 -617 -608 -458 -635 -968 -5.67%
  YoY % 8.21% -20.42% -1.48% -32.75% 27.87% 34.40% -
  Horiz. % 70.45% 76.76% 63.74% 62.81% 47.31% 65.60% 100.00%
NP 1,328 745 1,689 1,716 636 1,692 2,482 -9.89%
  YoY % 78.26% -55.89% -1.57% 169.81% -62.41% -31.83% -
  Horiz. % 53.51% 30.02% 68.05% 69.14% 25.62% 68.17% 100.00%
NP to SH 1,397 793 1,614 1,579 725 1,741 2,482 -9.13%
  YoY % 76.17% -50.87% 2.22% 117.79% -58.36% -29.85% -
  Horiz. % 56.29% 31.95% 65.03% 63.62% 29.21% 70.15% 100.00%
Tax Rate 33.93 % 49.93 % 26.76 % 26.16 % 41.86 % 27.29 % 28.06 % 3.22%
  YoY % -32.04% 86.58% 2.29% -37.51% 53.39% -2.74% -
  Horiz. % 120.92% 177.94% 95.37% 93.23% 149.18% 97.26% 100.00%
Total Cost 15,306 16,224 18,087 19,550 23,597 14,742 12,889 2.90%
  YoY % -5.66% -10.30% -7.48% -17.15% 60.07% 14.38% -
  Horiz. % 118.75% 125.87% 140.33% 151.68% 183.08% 114.38% 100.00%
Net Worth 30,631 29,639 29,999 29,793 29,777 23,771 28,252 1.36%
  YoY % 3.35% -1.20% 0.69% 0.05% 25.27% -15.86% -
  Horiz. % 108.42% 104.91% 106.19% 105.45% 105.40% 84.14% 100.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 0 0 0 434 417 3,307 1,677 -
  YoY % 0.00% 0.00% 0.00% 3.99% -87.38% 97.19% -
  Horiz. % 0.00% 0.00% 0.00% 25.87% 24.88% 197.19% 100.00%
Div Payout % - % - % - % 27.49 % 57.56 % 189.98 % 67.58 % -
  YoY % 0.00% 0.00% 0.00% -52.24% -69.70% 181.12% -
  Horiz. % 0.00% 0.00% 0.00% 40.68% 85.17% 281.12% 100.00%
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 30,631 29,639 29,999 29,793 29,777 23,771 28,252 1.36%
  YoY % 3.35% -1.20% 0.69% 0.05% 25.27% -15.86% -
  Horiz. % 108.42% 104.91% 106.19% 105.45% 105.40% 84.14% 100.00%
NOSH 255,263 246,999 250,000 148,965 148,888 148,571 148,695 9.42%
  YoY % 3.35% -1.20% 67.82% 0.05% 0.21% -0.08% -
  Horiz. % 171.67% 166.11% 168.13% 100.18% 100.13% 99.92% 100.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 7.98 % 4.39 % 8.54 % 8.07 % 2.62 % 10.30 % 16.15 % -11.08%
  YoY % 81.78% -48.59% 5.82% 208.02% -74.56% -36.22% -
  Horiz. % 49.41% 27.18% 52.88% 49.97% 16.22% 63.78% 100.00%
ROE 4.56 % 2.68 % 5.38 % 5.30 % 2.43 % 7.32 % 8.79 % -10.36%
  YoY % 70.15% -50.19% 1.51% 118.11% -66.80% -16.72% -
  Horiz. % 51.88% 30.49% 61.21% 60.30% 27.65% 83.28% 100.00%
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 6.52 6.87 7.91 14.28 16.28 11.06 10.34 -7.39%
  YoY % -5.09% -13.15% -44.61% -12.29% 47.20% 6.96% -
  Horiz. % 63.06% 66.44% 76.50% 138.10% 157.45% 106.96% 100.00%
EPS 0.55 0.32 0.65 1.06 0.49 1.17 1.67 -16.89%
  YoY % 71.88% -50.77% -38.68% 116.33% -58.12% -29.94% -
  Horiz. % 32.93% 19.16% 38.92% 63.47% 29.34% 70.06% 100.00%
DPS 0.00 0.00 0.00 0.29 0.28 2.23 1.11 -
  YoY % 0.00% 0.00% 0.00% 3.57% -87.44% 100.90% -
  Horiz. % 0.00% 0.00% 0.00% 26.13% 25.23% 200.90% 100.00%
NAPS 0.1200 0.1200 0.1200 0.2000 0.2000 0.1600 0.1900 -7.37%
  YoY % 0.00% 0.00% -40.00% 0.00% 25.00% -15.79% -
  Horiz. % 63.16% 63.16% 63.16% 105.26% 105.26% 84.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 251,777
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 6.60 6.73 7.85 8.44 9.62 6.52 6.10 1.32%
  YoY % -1.93% -14.27% -6.99% -12.27% 47.55% 6.89% -
  Horiz. % 108.20% 110.33% 128.69% 138.36% 157.70% 106.89% 100.00%
EPS 0.55 0.31 0.64 0.63 0.29 0.69 0.98 -9.17%
  YoY % 77.42% -51.56% 1.59% 117.24% -57.97% -29.59% -
  Horiz. % 56.12% 31.63% 65.31% 64.29% 29.59% 70.41% 100.00%
DPS 0.00 0.00 0.00 0.17 0.17 1.31 0.67 -
  YoY % 0.00% 0.00% 0.00% 0.00% -87.02% 95.52% -
  Horiz. % 0.00% 0.00% 0.00% 25.37% 25.37% 195.52% 100.00%
NAPS 0.1216 0.1176 0.1190 0.1182 0.1182 0.0943 0.1121 1.36%
  YoY % 3.40% -1.18% 0.68% 0.00% 25.34% -15.88% -
  Horiz. % 108.47% 104.91% 106.16% 105.44% 105.44% 84.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.1200 0.1100 0.2900 0.3000 0.2200 0.4100 1.1300 -
P/RPS 1.84 1.60 3.67 2.10 1.35 3.71 10.93 -25.68%
  YoY % 15.00% -56.40% 74.76% 55.56% -63.61% -66.06% -
  Horiz. % 16.83% 14.64% 33.58% 19.21% 12.35% 33.94% 100.00%
P/EPS 21.93 34.26 44.92 28.30 45.18 34.99 67.70 -17.12%
  YoY % -35.99% -23.73% 58.73% -37.36% 29.12% -48.32% -
  Horiz. % 32.39% 50.61% 66.35% 41.80% 66.74% 51.68% 100.00%
EY 4.56 2.92 2.23 3.53 2.21 2.86 1.48 20.62%
  YoY % 56.16% 30.94% -36.83% 59.73% -22.73% 93.24% -
  Horiz. % 308.11% 197.30% 150.68% 238.51% 149.32% 193.24% 100.00%
DY 0.00 0.00 0.00 0.97 1.27 5.43 0.98 -
  YoY % 0.00% 0.00% 0.00% -23.62% -76.61% 454.08% -
  Horiz. % 0.00% 0.00% 0.00% 98.98% 129.59% 554.08% 100.00%
P/NAPS 1.00 0.92 2.42 1.50 1.10 2.56 5.95 -25.70%
  YoY % 8.70% -61.98% 61.33% 36.36% -57.03% -56.97% -
  Horiz. % 16.81% 15.46% 40.67% 25.21% 18.49% 43.03% 100.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 26/08/09 28/08/08 30/08/07 29/08/06 26/08/05 27/08/04 -
Price 0.1000 0.1200 0.2900 0.5000 0.2900 0.5700 1.0600 -
P/RPS 1.53 1.75 3.67 3.50 1.78 5.15 10.25 -27.16%
  YoY % -12.57% -52.32% 4.86% 96.63% -65.44% -49.76% -
  Horiz. % 14.93% 17.07% 35.80% 34.15% 17.37% 50.24% 100.00%
P/EPS 18.27 37.38 44.92 47.17 59.56 48.64 63.50 -18.74%
  YoY % -51.12% -16.79% -4.77% -20.80% 22.45% -23.40% -
  Horiz. % 28.77% 58.87% 70.74% 74.28% 93.80% 76.60% 100.00%
EY 5.47 2.68 2.23 2.12 1.68 2.06 1.57 23.11%
  YoY % 104.10% 20.18% 5.19% 26.19% -18.45% 31.21% -
  Horiz. % 348.41% 170.70% 142.04% 135.03% 107.01% 131.21% 100.00%
DY 0.00 0.00 0.00 0.58 0.97 3.91 1.05 -
  YoY % 0.00% 0.00% 0.00% -40.21% -75.19% 272.38% -
  Horiz. % 0.00% 0.00% 0.00% 55.24% 92.38% 372.38% 100.00%
P/NAPS 0.83 1.00 2.42 2.50 1.45 3.56 5.58 -27.20%
  YoY % -17.00% -58.68% -3.20% 72.41% -59.27% -36.20% -
  Horiz. % 14.87% 17.92% 43.37% 44.80% 25.99% 63.80% 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.
 


 

1878 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.770.00 
 UCREST 0.2150.00 
 PINEAPP 0.280.00 
 PUC 0.070.00 
 WILLOW 0.4550.00 
 IRIS 0.160.00 
 BTECH 0.230.00 
 3A 0.810.00 
 TENAGA-C57 0.1250.00 
Partners & Brokers