[BTECH] QoQ Cumulative 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- -2.26%
YoY- 172.12%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 14,404 9,617 5,076 23,884 19,273 12,484 5,786 83.58%
PBT 2,169 1,386 790 1,810 1,738 998 358 231.97%
Tax -531 -320 -159 -481 -375 -242 -113 180.28%
NP 1,638 1,066 631 1,329 1,363 756 245 254.48%
-
NP to SH 1,588 1,026 594 1,298 1,328 806 270 225.47%
-
Tax Rate 24.48% 23.09% 20.13% 26.57% 21.58% 24.25% 31.56% -
Total Cost 12,766 8,551 4,445 22,555 17,910 11,728 5,541 74.35%
-
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 5.30% 3.40% 2.00% 4.35% 4.68% 2.50% 0.95% -
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 9.61 6.37 3.42 15.99 12.92 7.74 3.86 83.59%
EPS 1.06 0.68 0.40 0.87 0.89 0.50 0.18 225.75%
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 5.72 3.82 2.01 9.48 7.65 4.95 2.30 83.45%
EPS 0.63 0.41 0.24 0.52 0.53 0.32 0.11 219.76%
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 4.26 4.71 11.70 1.38 2.09 2.84 9.07 -39.54%
P/EPS 38.68 44.12 100.00 25.31 30.34 44.00 194.44 -65.88%
EY 2.59 2.27 1.00 3.95 3.30 2.27 0.51 195.15%
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 5.62 7.84 8.19 2.50 2.55 3.74 5.70 -0.93%
P/EPS 50.94 73.53 70.00 46.02 37.08 58.00 122.22 -44.17%
EY 1.96 1.36 1.43 2.17 2.70 1.72 0.82 78.67%
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