Highlights

[BTECH] YoY TTM Result on 2005-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 24-Nov-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 30-Sep-2005  [#3]
Profit Trend QoQ -     -37.05%    YoY -     -46.56%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 19,628 19,264 25,742 18,180 11,722 16,528 12,649 7.59%
  YoY % 1.89% -25.17% 41.60% 55.09% -29.08% 30.67% -
  Horiz. % 155.17% 152.30% 203.51% 143.73% 92.67% 130.67% 100.00%
PBT 2,232 2,367 1,481 1,666 2,646 4,406 4,992 -12.54%
  YoY % -5.70% 59.82% -11.10% -37.04% -39.95% -11.74% -
  Horiz. % 44.71% 47.42% 29.67% 33.37% 53.00% 88.26% 100.00%
Tax -578 -686 -435 -636 -595 -1,471 -1,546 -15.11%
  YoY % 15.74% -57.70% 31.60% -6.89% 59.55% 4.85% -
  Horiz. % 37.39% 44.37% 28.14% 41.14% 38.49% 95.15% 100.00%
NP 1,654 1,681 1,046 1,030 2,051 2,935 3,446 -11.51%
  YoY % -1.61% 60.71% 1.55% -49.78% -30.12% -14.83% -
  Horiz. % 48.00% 48.78% 30.35% 29.89% 59.52% 85.17% 100.00%
NP to SH 1,575 1,619 1,033 1,096 2,051 2,935 3,446 -12.22%
  YoY % -2.72% 56.73% -5.75% -46.56% -30.12% -14.83% -
  Horiz. % 45.71% 46.98% 29.98% 31.80% 59.52% 85.17% 100.00%
Tax Rate 25.90 % 28.98 % 29.37 % 38.18 % 22.49 % 33.39 % 30.97 % -2.93%
  YoY % -10.63% -1.33% -23.07% 69.76% -32.64% 7.81% -
  Horiz. % 83.63% 93.57% 94.83% 123.28% 72.62% 107.81% 100.00%
Total Cost 17,974 17,583 24,696 17,150 9,671 13,593 9,203 11.79%
  YoY % 2.22% -28.80% 44.00% 77.33% -28.85% 47.70% -
  Horiz. % 195.31% 191.06% 268.35% 186.35% 105.09% 147.70% 100.00%
Net Worth 29,885 30,378 28,337 22,928 28,633 27,000 25,500 2.68%
  YoY % -1.62% 7.20% 23.59% -19.92% 6.05% 5.88% -
  Horiz. % 117.20% 119.13% 111.13% 89.92% 112.29% 105.88% 100.00%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 0 434 417 1,634 1,677 0 0 -
  YoY % 0.00% 3.99% -74.47% -2.54% 0.00% 0.00% -
  Horiz. % 0.00% 25.87% 24.88% 97.46% 100.00% - -
Div Payout % - % 26.81 % 40.40 % 149.15 % 81.78 % - % - % -
  YoY % 0.00% -33.64% -72.91% 82.38% 0.00% 0.00% -
  Horiz. % 0.00% 32.78% 49.40% 182.38% 100.00% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 29,885 30,378 28,337 22,928 28,633 27,000 25,500 2.68%
  YoY % -1.62% 7.20% 23.59% -19.92% 6.05% 5.88% -
  Horiz. % 117.20% 119.13% 111.13% 89.92% 112.29% 105.88% 100.00%
NOSH 249,047 151,891 149,142 152,857 150,701 149,999 150,000 8.81%
  YoY % 63.96% 1.84% -2.43% 1.43% 0.47% -0.00% -
  Horiz. % 166.03% 101.26% 99.43% 101.90% 100.47% 100.00% 100.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.43 % 8.73 % 4.06 % 5.67 % 17.50 % 17.76 % 27.24 % -17.74%
  YoY % -3.44% 115.02% -28.40% -67.60% -1.46% -34.80% -
  Horiz. % 30.95% 32.05% 14.90% 20.81% 64.24% 65.20% 100.00%
ROE 5.27 % 5.33 % 3.65 % 4.78 % 7.16 % 10.87 % 13.51 % -14.51%
  YoY % -1.13% 46.03% -23.64% -33.24% -34.13% -19.54% -
  Horiz. % 39.01% 39.45% 27.02% 35.38% 53.00% 80.46% 100.00%
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 7.88 12.68 17.26 11.89 7.78 11.02 8.43 -1.12%
  YoY % -37.85% -26.54% 45.16% 52.83% -29.40% 30.72% -
  Horiz. % 93.48% 150.42% 204.74% 141.04% 92.29% 130.72% 100.00%
EPS 0.63 1.07 0.69 0.72 1.36 1.96 2.30 -19.40%
  YoY % -41.12% 55.07% -4.17% -47.06% -30.61% -14.78% -
  Horiz. % 27.39% 46.52% 30.00% 31.30% 59.13% 85.22% 100.00%
DPS 0.00 0.29 0.28 1.07 1.11 0.00 0.00 -
  YoY % 0.00% 3.57% -73.83% -3.60% 0.00% 0.00% -
  Horiz. % 0.00% 26.13% 25.23% 96.40% 100.00% - -
NAPS 0.1200 0.2000 0.1900 0.1500 0.1900 0.1800 0.1700 -5.63%
  YoY % -40.00% 5.26% 26.67% -21.05% 5.56% 5.88% -
  Horiz. % 70.59% 117.65% 111.76% 88.24% 111.76% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 7.79 7.64 10.22 7.21 4.65 6.56 5.02 7.59%
  YoY % 1.96% -25.24% 41.75% 55.05% -29.12% 30.68% -
  Horiz. % 155.18% 152.19% 203.59% 143.63% 92.63% 130.68% 100.00%
EPS 0.63 0.64 0.41 0.43 0.81 1.16 1.37 -12.13%
  YoY % -1.56% 56.10% -4.65% -46.91% -30.17% -15.33% -
  Horiz. % 45.99% 46.72% 29.93% 31.39% 59.12% 84.67% 100.00%
DPS 0.00 0.17 0.17 0.65 0.67 0.00 0.00 -
  YoY % 0.00% 0.00% -73.85% -2.99% 0.00% 0.00% -
  Horiz. % 0.00% 25.37% 25.37% 97.01% 100.00% - -
NAPS 0.1186 0.1205 0.1124 0.0910 0.1136 0.1071 0.1012 2.68%
  YoY % -1.58% 7.21% 23.52% -19.89% 6.07% 5.83% -
  Horiz. % 117.19% 119.07% 111.07% 89.92% 112.25% 105.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.2000 0.4100 0.2700 0.5800 1.0400 1.2200 0.3800 -
P/RPS 2.54 3.23 1.56 4.88 13.37 11.07 4.51 -9.12%
  YoY % -21.36% 107.05% -68.03% -63.50% 20.78% 145.45% -
  Horiz. % 56.32% 71.62% 34.59% 108.20% 296.45% 245.45% 100.00%
P/EPS 31.63 38.47 38.98 80.89 76.42 62.35 16.54 11.40%
  YoY % -17.78% -1.31% -51.81% 5.85% 22.57% 276.96% -
  Horiz. % 191.23% 232.59% 235.67% 489.06% 462.03% 376.96% 100.00%
EY 3.16 2.60 2.57 1.24 1.31 1.60 6.05 -10.25%
  YoY % 21.54% 1.17% 107.26% -5.34% -18.13% -73.55% -
  Horiz. % 52.23% 42.98% 42.48% 20.50% 21.65% 26.45% 100.00%
DY 0.00 0.70 1.04 1.84 1.07 0.00 0.00 -
  YoY % 0.00% -32.69% -43.48% 71.96% 0.00% 0.00% -
  Horiz. % 0.00% 65.42% 97.20% 171.96% 100.00% - -
P/NAPS 1.67 2.05 1.42 3.87 5.47 6.78 2.24 -4.77%
  YoY % -18.54% 44.37% -63.31% -29.25% -19.32% 202.68% -
  Horiz. % 74.55% 91.52% 63.39% 172.77% 244.20% 302.68% 100.00%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/11/08 29/11/07 27/11/06 24/11/05 30/11/04 27/11/03 - -
Price 0.2900 0.5400 0.3300 0.4300 0.8500 1.3300 0.0000 -
P/RPS 3.68 4.26 1.91 3.62 10.93 12.07 0.00 -
  YoY % -13.62% 123.04% -47.24% -66.88% -9.44% 0.00% -
  Horiz. % 30.49% 35.29% 15.82% 29.99% 90.56% 100.00% -
P/EPS 45.86 50.66 47.64 59.97 62.46 67.97 0.00 -
  YoY % -9.47% 6.34% -20.56% -3.99% -8.11% 0.00% -
  Horiz. % 67.47% 74.53% 70.09% 88.23% 91.89% 100.00% -
EY 2.18 1.97 2.10 1.67 1.60 1.47 0.00 -
  YoY % 10.66% -6.19% 25.75% 4.37% 8.84% 0.00% -
  Horiz. % 148.30% 134.01% 142.86% 113.61% 108.84% 100.00% -
DY 0.00 0.53 0.85 2.49 1.31 0.00 0.00 -
  YoY % 0.00% -37.65% -65.86% 90.08% 0.00% 0.00% -
  Horiz. % 0.00% 40.46% 64.89% 190.08% 100.00% - -
P/NAPS 2.42 2.70 1.74 2.87 4.47 7.39 0.00 -
  YoY % -10.37% 55.17% -39.37% -35.79% -39.51% 0.00% -
  Horiz. % 32.75% 36.54% 23.55% 38.84% 60.49% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers