[BTECH] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -26.69%
YoY- 172.12%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 19,205 19,234 20,304 23,884 25,697 24,968 23,144 -11.68%
PBT 2,892 2,772 3,160 1,810 2,317 1,996 1,432 59.70%
Tax -708 -640 -636 -481 -500 -484 -452 34.83%
NP 2,184 2,132 2,524 1,329 1,817 1,512 980 70.53%
-
NP to SH 2,117 2,052 2,376 1,298 1,770 1,612 1,080 56.56%
-
Tax Rate 24.48% 23.09% 20.13% 26.57% 21.58% 24.25% 31.56% -
Total Cost 17,021 17,102 17,780 22,555 23,880 23,456 22,164 -16.12%
-
Net Worth 29,962 30,176 29,699 29,868 28,350 32,240 28,499 3.39%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 29,962 30,176 29,699 29,868 28,350 32,240 28,499 3.39%
NOSH 149,811 150,882 148,499 149,340 149,213 161,200 149,999 -0.08%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.37% 11.08% 12.43% 5.56% 7.07% 6.06% 4.23% -
ROE 7.07% 6.80% 8.00% 4.35% 6.25% 5.00% 3.79% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 12.82 12.75 13.67 15.99 17.22 15.49 15.43 -11.61%
EPS 1.41 1.36 1.60 0.87 1.19 1.00 0.72 56.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.20 0.20 0.19 0.20 0.19 3.47%
Adjusted Per Share Value based on latest NOSH - 155,000
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 7.62 7.63 8.06 9.48 10.20 9.91 9.18 -11.66%
EPS 0.84 0.81 0.94 0.52 0.70 0.64 0.43 56.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1189 0.1197 0.1179 0.1185 0.1125 0.1279 0.1131 3.38%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.41 0.30 0.40 0.22 0.27 0.22 0.35 -
P/RPS 3.20 2.35 2.93 1.38 1.57 1.42 2.27 25.69%
P/EPS 29.01 22.06 25.00 25.31 22.75 22.00 48.61 -29.09%
EY 3.45 4.53 4.00 3.95 4.40 4.55 2.06 40.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.50 2.00 1.10 1.42 1.10 1.84 7.46%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 30/08/07 30/05/07 28/02/07 27/11/06 29/08/06 29/05/06 -
Price 0.54 0.50 0.28 0.40 0.33 0.29 0.22 -
P/RPS 4.21 3.92 2.05 2.50 1.92 1.87 1.43 105.27%
P/EPS 38.21 36.76 17.50 46.02 27.81 29.00 30.56 16.04%
EY 2.62 2.72 5.71 2.17 3.60 3.45 3.27 -13.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 2.50 1.40 2.00 1.74 1.45 1.16 75.54%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment