[BTECH] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -2.61%
YoY- 143.93%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 4,541 5,076 4,860 6,789 6,698 5,786 6,469 -21.06%
PBT 596 790 198 740 640 358 -257 -
Tax -161 -159 -155 -133 -129 -113 -60 93.44%
NP 435 631 43 607 511 245 -317 -
-
NP to SH 432 594 31 522 536 270 -295 -
-
Tax Rate 27.01% 20.13% 78.28% 17.97% 20.16% 31.56% - -
Total Cost 4,106 4,445 4,817 6,182 6,187 5,541 6,786 -28.52%
-
Net Worth 29,793 29,699 29,450 28,337 29,777 28,499 28,319 3.45%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 434 - - - 417 -
Div Payout % - - 1,400.00% - - - 0.00% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 29,793 29,699 29,450 28,337 29,777 28,499 28,319 3.45%
NOSH 148,965 148,499 155,000 149,142 148,888 149,999 149,047 -0.03%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.58% 12.43% 0.88% 8.94% 7.63% 4.23% -4.90% -
ROE 1.45% 2.00% 0.11% 1.84% 1.80% 0.95% -1.04% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3.05 3.42 3.14 4.55 4.50 3.86 4.34 -21.00%
EPS 0.29 0.40 0.02 0.35 0.36 0.18 -0.20 -
DPS 0.00 0.00 0.28 0.00 0.00 0.00 0.28 -
NAPS 0.20 0.20 0.19 0.19 0.20 0.19 0.19 3.48%
Adjusted Per Share Value based on latest NOSH - 149,142
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.80 2.01 1.93 2.69 2.66 2.30 2.57 -21.18%
EPS 0.17 0.24 0.01 0.21 0.21 0.11 -0.12 -
DPS 0.00 0.00 0.17 0.00 0.00 0.00 0.17 -
NAPS 0.1182 0.1179 0.1169 0.1124 0.1182 0.1131 0.1124 3.42%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.30 0.40 0.22 0.27 0.22 0.35 0.46 -
P/RPS 9.84 11.70 7.02 5.93 4.89 9.07 10.60 -4.85%
P/EPS 103.45 100.00 1,100.00 77.14 61.11 194.44 -232.41 -
EY 0.97 1.00 0.09 1.30 1.64 0.51 -0.43 -
DY 0.00 0.00 1.27 0.00 0.00 0.00 0.61 -
P/NAPS 1.50 2.00 1.16 1.42 1.10 1.84 2.42 -27.36%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 30/05/07 28/02/07 27/11/06 29/08/06 29/05/06 28/02/06 -
Price 0.50 0.28 0.40 0.33 0.29 0.22 0.40 -
P/RPS 16.40 8.19 12.76 7.25 6.45 5.70 9.22 46.96%
P/EPS 172.41 70.00 2,000.00 94.29 80.56 122.22 -202.10 -
EY 0.58 1.43 0.05 1.06 1.24 0.82 -0.49 -
DY 0.00 0.00 0.70 0.00 0.00 0.00 0.70 -
P/NAPS 2.50 1.40 2.11 1.74 1.45 1.16 2.11 12.00%

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 ⃤ & 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