[BTECH] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -14.29%
YoY- 4.85%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 14,504 9,865 4,907 19,828 14,404 9,617 5,076 100.97%
PBT 2,292 1,583 825 2,111 2,169 1,386 790 103.02%
Tax -518 -346 -155 -679 -531 -320 -159 119.29%
NP 1,774 1,237 670 1,432 1,638 1,066 631 98.82%
-
NP to SH 1,711 1,188 638 1,361 1,588 1,026 594 102.05%
-
Tax Rate 22.60% 21.86% 18.79% 32.16% 24.48% 23.09% 20.13% -
Total Cost 12,730 8,628 4,237 18,396 12,766 8,551 4,445 101.28%
-
Net Worth 30,194 30,331 31,158 31,435 29,962 30,176 29,699 1.10%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 30,194 30,331 31,158 31,435 29,962 30,176 29,699 1.10%
NOSH 251,617 252,765 148,372 149,690 149,811 150,882 148,499 41.99%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 12.23% 12.54% 13.65% 7.22% 11.37% 11.08% 12.43% -
ROE 5.67% 3.92% 2.05% 4.33% 5.30% 3.40% 2.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 5.76 3.90 3.31 13.25 9.61 6.37 3.42 41.42%
EPS 0.68 0.47 0.43 0.91 1.06 0.68 0.40 42.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.21 0.21 0.20 0.20 0.20 -28.79%
Adjusted Per Share Value based on latest NOSH - 151,111
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 5.76 3.91 1.95 7.87 5.72 3.82 2.01 101.36%
EPS 0.68 0.47 0.25 0.54 0.63 0.41 0.24 99.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1198 0.1204 0.1236 0.1247 0.1189 0.1197 0.1179 1.06%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.20 0.29 0.35 0.29 0.41 0.30 0.40 -
P/RPS 3.47 7.43 10.58 2.19 4.26 4.71 11.70 -55.42%
P/EPS 29.41 61.70 81.40 31.90 38.68 44.12 100.00 -55.67%
EY 3.40 1.62 1.23 3.14 2.59 2.27 1.00 125.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 2.42 1.67 1.38 2.05 1.50 2.00 -11.29%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 28/08/08 22/05/08 27/02/08 29/11/07 30/08/07 30/05/07 -
Price 0.29 0.29 0.41 0.38 0.54 0.50 0.28 -
P/RPS 5.03 7.43 12.40 2.87 5.62 7.84 8.19 -27.68%
P/EPS 42.65 61.70 95.35 41.79 50.94 73.53 70.00 -28.06%
EY 2.34 1.62 1.05 2.39 1.96 1.36 1.43 38.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 2.42 1.95 1.81 2.70 2.50 1.40 43.88%

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