[BTECH] QoQ 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- -94.06%
YoY- 110.51%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
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 4,787 4,541 5,076 4,860 6,789 6,698 5,786 -11.85%
PBT 783 596 790 198 740 640 358 68.41%
Tax -211 -161 -159 -155 -133 -129 -113 51.57%
NP 572 435 631 43 607 511 245 75.89%
-
NP to SH 562 432 594 31 522 536 270 62.95%
-
Tax Rate 26.95% 27.01% 20.13% 78.28% 17.97% 20.16% 31.56% -
Total Cost 4,215 4,106 4,445 4,817 6,182 6,187 5,541 -16.65%
-
Net Worth 30,378 29,793 29,699 29,450 28,337 29,777 28,499 4.34%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 434 - - - -
Div Payout % - - - 1,400.00% - - - -
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 30,378 29,793 29,699 29,450 28,337 29,777 28,499 4.34%
NOSH 151,891 148,965 148,499 155,000 149,142 148,888 149,999 0.83%
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 11.95% 9.58% 12.43% 0.88% 8.94% 7.63% 4.23% -
ROE 1.85% 1.45% 2.00% 0.11% 1.84% 1.80% 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 3.15 3.05 3.42 3.14 4.55 4.50 3.86 -12.66%
EPS 0.37 0.29 0.40 0.02 0.35 0.36 0.18 61.59%
DPS 0.00 0.00 0.00 0.28 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.20 0.19 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 1.90 1.80 2.01 1.93 2.69 2.66 2.30 -11.94%
EPS 0.22 0.17 0.24 0.01 0.21 0.21 0.11 58.67%
DPS 0.00 0.00 0.00 0.17 0.00 0.00 0.00 -
NAPS 0.1205 0.1182 0.1179 0.1169 0.1124 0.1182 0.1131 4.31%
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 13.01 9.84 11.70 7.02 5.93 4.89 9.07 27.16%
P/EPS 110.81 103.45 100.00 1,100.00 77.14 61.11 194.44 -31.23%
EY 0.90 0.97 1.00 0.09 1.30 1.64 0.51 45.98%
DY 0.00 0.00 0.00 1.27 0.00 0.00 0.00 -
P/NAPS 2.05 1.50 2.00 1.16 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 17.13 16.40 8.19 12.76 7.25 6.45 5.70 108.11%
P/EPS 145.95 172.41 70.00 2,000.00 94.29 80.56 122.22 12.54%
EY 0.69 0.58 1.43 0.05 1.06 1.24 0.82 -10.86%
DY 0.00 0.00 0.00 0.70 0.00 0.00 0.00 -
P/NAPS 2.70 2.50 1.40 2.11 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