Highlights

[BTECH] YoY TTM Result on 2007-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 29-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     2.53%    YoY -     56.73%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 16,451 16,716 19,628 19,264 25,742 18,180 11,722 5.81%
  YoY % -1.59% -14.84% 1.89% -25.17% 41.60% 55.09% -
  Horiz. % 140.34% 142.60% 167.45% 164.34% 219.60% 155.09% 100.00%
PBT 2,057 1,286 2,232 2,367 1,481 1,666 2,646 -4.11%
  YoY % 59.95% -42.38% -5.70% 59.82% -11.10% -37.04% -
  Horiz. % 77.74% 48.60% 84.35% 89.46% 55.97% 62.96% 100.00%
Tax -559 -830 -578 -686 -435 -636 -595 -1.03%
  YoY % 32.65% -43.60% 15.74% -57.70% 31.60% -6.89% -
  Horiz. % 93.95% 139.50% 97.14% 115.29% 73.11% 106.89% 100.00%
NP 1,498 456 1,654 1,681 1,046 1,030 2,051 -5.10%
  YoY % 228.51% -72.43% -1.61% 60.71% 1.55% -49.78% -
  Horiz. % 73.04% 22.23% 80.64% 81.96% 51.00% 50.22% 100.00%
NP to SH 1,577 512 1,575 1,619 1,033 1,096 2,051 -4.28%
  YoY % 208.01% -67.49% -2.72% 56.73% -5.75% -46.56% -
  Horiz. % 76.89% 24.96% 76.79% 78.94% 50.37% 53.44% 100.00%
Tax Rate 27.18 % 64.54 % 25.90 % 28.98 % 29.37 % 38.18 % 22.49 % 3.21%
  YoY % -57.89% 149.19% -10.63% -1.33% -23.07% 69.76% -
  Horiz. % 120.85% 286.97% 115.16% 128.86% 130.59% 169.76% 100.00%
Total Cost 14,953 16,260 17,974 17,583 24,696 17,150 9,671 7.53%
  YoY % -8.04% -9.54% 2.22% -28.80% 44.00% 77.33% -
  Horiz. % 154.62% 168.13% 185.85% 181.81% 255.36% 177.33% 100.00%
Net Worth 32,270 29,039 29,885 30,378 28,337 22,928 28,633 2.01%
  YoY % 11.12% -2.83% -1.62% 7.20% 23.59% -19.92% -
  Horiz. % 112.70% 101.42% 104.37% 106.09% 98.97% 80.08% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 0 0 0 434 417 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 % - % - % - % 26.81 % 40.40 % 149.15 % 81.78 % -
  YoY % 0.00% 0.00% 0.00% -33.64% -72.91% 82.38% -
  Horiz. % 0.00% 0.00% 0.00% 32.78% 49.40% 182.38% 100.00%
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 32,270 29,039 29,885 30,378 28,337 22,928 28,633 2.01%
  YoY % 11.12% -2.83% -1.62% 7.20% 23.59% -19.92% -
  Horiz. % 112.70% 101.42% 104.37% 106.09% 98.97% 80.08% 100.00%
NOSH 248,235 241,999 249,047 151,891 149,142 152,857 150,701 8.67%
  YoY % 2.58% -2.83% 63.96% 1.84% -2.43% 1.43% -
  Horiz. % 164.72% 160.58% 165.26% 100.79% 98.97% 101.43% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 9.11 % 2.73 % 8.43 % 8.73 % 4.06 % 5.67 % 17.50 % -10.30%
  YoY % 233.70% -67.62% -3.44% 115.02% -28.40% -67.60% -
  Horiz. % 52.06% 15.60% 48.17% 49.89% 23.20% 32.40% 100.00%
ROE 4.89 % 1.76 % 5.27 % 5.33 % 3.65 % 4.78 % 7.16 % -6.15%
  YoY % 177.84% -66.60% -1.13% 46.03% -23.64% -33.24% -
  Horiz. % 68.30% 24.58% 73.60% 74.44% 50.98% 66.76% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 6.63 6.91 7.88 12.68 17.26 11.89 7.78 -2.63%
  YoY % -4.05% -12.31% -37.85% -26.54% 45.16% 52.83% -
  Horiz. % 85.22% 88.82% 101.29% 162.98% 221.85% 152.83% 100.00%
EPS 0.64 0.21 0.63 1.07 0.69 0.72 1.36 -11.80%
  YoY % 204.76% -66.67% -41.12% 55.07% -4.17% -47.06% -
  Horiz. % 47.06% 15.44% 46.32% 78.68% 50.74% 52.94% 100.00%
DPS 0.00 0.00 0.00 0.29 0.28 1.07 1.11 -
  YoY % 0.00% 0.00% 0.00% 3.57% -73.83% -3.60% -
  Horiz. % 0.00% 0.00% 0.00% 26.13% 25.23% 96.40% 100.00%
NAPS 0.1300 0.1200 0.1200 0.2000 0.1900 0.1500 0.1900 -6.13%
  YoY % 8.33% 0.00% -40.00% 5.26% 26.67% -21.05% -
  Horiz. % 68.42% 63.16% 63.16% 105.26% 100.00% 78.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 6.53 6.63 7.79 7.64 10.22 7.21 4.65 5.82%
  YoY % -1.51% -14.89% 1.96% -25.24% 41.75% 55.05% -
  Horiz. % 140.43% 142.58% 167.53% 164.30% 219.78% 155.05% 100.00%
EPS 0.63 0.20 0.63 0.64 0.41 0.43 0.81 -4.10%
  YoY % 215.00% -68.25% -1.56% 56.10% -4.65% -46.91% -
  Horiz. % 77.78% 24.69% 77.78% 79.01% 50.62% 53.09% 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 0.1281 0.1152 0.1186 0.1205 0.1124 0.0910 0.1136 2.02%
  YoY % 11.20% -2.87% -1.58% 7.21% 23.52% -19.89% -
  Horiz. % 112.76% 101.41% 104.40% 106.07% 98.94% 80.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.1300 0.1000 0.2000 0.4100 0.2700 0.5800 1.0400 -
P/RPS 1.96 1.45 2.54 3.23 1.56 4.88 13.37 -27.38%
  YoY % 35.17% -42.91% -21.36% 107.05% -68.03% -63.50% -
  Horiz. % 14.66% 10.85% 19.00% 24.16% 11.67% 36.50% 100.00%
P/EPS 20.46 47.27 31.63 38.47 38.98 80.89 76.42 -19.71%
  YoY % -56.72% 49.45% -17.78% -1.31% -51.81% 5.85% -
  Horiz. % 26.77% 61.86% 41.39% 50.34% 51.01% 105.85% 100.00%
EY 4.89 2.12 3.16 2.60 2.57 1.24 1.31 24.54%
  YoY % 130.66% -32.91% 21.54% 1.17% 107.26% -5.34% -
  Horiz. % 373.28% 161.83% 241.22% 198.47% 196.18% 94.66% 100.00%
DY 0.00 0.00 0.00 0.70 1.04 1.84 1.07 -
  YoY % 0.00% 0.00% 0.00% -32.69% -43.48% 71.96% -
  Horiz. % 0.00% 0.00% 0.00% 65.42% 97.20% 171.96% 100.00%
P/NAPS 1.00 0.83 1.67 2.05 1.42 3.87 5.47 -24.65%
  YoY % 20.48% -50.30% -18.54% 44.37% -63.31% -29.25% -
  Horiz. % 18.28% 15.17% 30.53% 37.48% 25.96% 70.75% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 25/11/09 18/11/08 29/11/07 27/11/06 24/11/05 30/11/04 -
Price 0.1300 0.1100 0.2900 0.5400 0.3300 0.4300 0.8500 -
P/RPS 1.96 1.59 3.68 4.26 1.91 3.62 10.93 -24.90%
  YoY % 23.27% -56.79% -13.62% 123.04% -47.24% -66.88% -
  Horiz. % 17.93% 14.55% 33.67% 38.98% 17.47% 33.12% 100.00%
P/EPS 20.46 51.99 45.86 50.66 47.64 59.97 62.46 -16.97%
  YoY % -60.65% 13.37% -9.47% 6.34% -20.56% -3.99% -
  Horiz. % 32.76% 83.24% 73.42% 81.11% 76.27% 96.01% 100.00%
EY 4.89 1.92 2.18 1.97 2.10 1.67 1.60 20.46%
  YoY % 154.69% -11.93% 10.66% -6.19% 25.75% 4.37% -
  Horiz. % 305.62% 120.00% 136.25% 123.13% 131.25% 104.37% 100.00%
DY 0.00 0.00 0.00 0.53 0.85 2.49 1.31 -
  YoY % 0.00% 0.00% 0.00% -37.65% -65.86% 90.08% -
  Horiz. % 0.00% 0.00% 0.00% 40.46% 64.89% 190.08% 100.00%
P/NAPS 1.00 0.92 2.42 2.70 1.74 2.87 4.47 -22.08%
  YoY % 8.70% -61.98% -10.37% 55.17% -39.37% -35.79% -
  Horiz. % 22.37% 20.58% 54.14% 60.40% 38.93% 64.21% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers