[BTECH] QoQ TTM Result on 31-Mar-2006 [#1]

Stock

[BTECH] BRITE-TECH BHD

Announcement Date

29-May-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Mar-2006 [#1]

Profit Trend

QoQ- 26.83%

YoY- -63.71%

Quarter Report

BTB-Bursa 2006-Q1_Submission (Final).xls

Latest QR

Upcoming QR

BTECH's Result

BTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
TTM Result
Revenue	24,133	25,742	24,233	22,810	21,019	18,180	16,434	29.10%
YoY %	-6.25%	6.23%	6.24%	8.52%	15.62%	10.62%	-	-
Horiz. %	146.85%	156.64%	147.46%	138.80%	127.90%	110.62%	100.00%	-
PBT	1,936	1,481	1,094	974	877	1,666	2,327	-11.51%
YoY %	30.72%	35.37%	12.32%	11.06%	-47.36%	-28.41%	-	-
Horiz. %	83.20%	63.64%	47.01%	41.86%	37.69%	71.59%	100.00%	-
Tax	-530	-435	-458	-460	-488	-636	-635	-11.32%
YoY %	-21.84%	5.02%	0.43%	5.74%	23.27%	-0.16%	-	-
Horiz. %	83.46%	68.50%	72.13%	72.44%	76.85%	100.16%	100.00%	-
NP	1,406	1,046	636	514	389	1,030	1,692	-11.58%
YoY %	34.42%	64.47%	23.74%	32.13%	-62.23%	-39.13%	-	-
Horiz. %	83.10%	61.82%	37.59%	30.38%	22.99%	60.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,359	1,033	725	605	477	1,096	1,741	-15.18%
YoY %	31.56%	42.48%	19.83%	26.83%	-56.48%	-37.05%	-	-
Horiz. %	78.06%	59.33%	41.64%	34.75%	27.40%	62.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.38%	29.37%	41.86%	47.23%	55.64%	38.18%	27.29%	-
YoY %	-6.78%	-29.84%	-11.37%	-15.12%	45.73%	39.90%	-	-
Horiz. %	100.33%	107.62%	153.39%	173.07%	203.88%	139.90%	100.00%	-
Total Cost	22,727	24,696	23,597	22,296	20,630	17,150	14,742	33.34%
YoY %	-7.97%	4.66%	5.84%	8.08%	20.29%	16.33%	-	-
Horiz. %	154.16%	167.52%	160.07%	151.24%	139.94%	116.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	29,450	28,337	29,777	28,499	28,319	22,928	23,771	15.30%
YoY %	3.93%	-4.84%	4.48%	0.64%	23.51%	-3.55%	-	-
Horiz. %	123.89%	119.21%	125.27%	119.89%	119.13%	96.45%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	434	417	417	417	417	1,634	3,307	-74.07%
YoY %	4.08%	0.00%	0.00%	0.00%	-74.48%	-50.59%	-	-
Horiz. %	13.12%	12.61%	12.61%	12.61%	12.61%	49.41%	100.00%	-
Div Payout %	31.94%	40.40%	57.56%	68.98%	87.49%	149.15%	189.98%	-
YoY %	-20.94%	-29.81%	-16.56%	-21.16%	-41.34%	-21.49%	-	-
Horiz. %	16.81%	21.27%	30.30%	36.31%	46.05%	78.51%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	29,450	28,337	29,777	28,499	28,319	22,928	23,771	15.30%
YoY %	3.93%	-4.84%	4.48%	0.64%	23.51%	-3.55%	-	-
Horiz. %	123.89%	119.21%	125.27%	119.89%	119.13%	96.45%	100.00%	-
NOSH	155,000	149,142	148,888	149,999	149,047	152,857	148,571	2.85%
YoY %	3.93%	0.17%	-0.74%	0.64%	-2.49%	2.88%	-	-
Horiz. %	104.33%	100.38%	100.21%	100.96%	100.32%	102.88%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	5.83%	4.06%	2.62%	2.25%	1.85%	5.67%	10.30%	-
YoY %	43.60%	54.96%	16.44%	21.62%	-67.37%	-44.95%	-	-
Horiz. %	56.60%	39.42%	25.44%	21.84%	17.96%	55.05%	100.00%	-
ROE	4.61%	3.65%	2.43%	2.12%	1.68%	4.78%	7.32%	-
YoY %	26.30%	50.21%	14.62%	26.19%	-64.85%	-34.70%	-	-
Horiz. %	62.98%	49.86%	33.20%	28.96%	22.95%	65.30%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	15.57	17.26	16.28	15.21	14.10	11.89	11.06	25.53%
YoY %	-9.79%	6.02%	7.03%	7.87%	18.59%	7.50%	-	-
Horiz. %	140.78%	156.06%	147.20%	137.52%	127.49%	107.50%	100.00%	-
EPS	0.88	0.69	0.49	0.40	0.32	0.72	1.17	-17.25%
YoY %	27.54%	40.82%	22.50%	25.00%	-55.56%	-38.46%	-	-
Horiz. %	75.21%	58.97%	41.88%	34.19%	27.35%	61.54%	100.00%	-
DPS	0.28	0.28	0.28	0.28	0.28	1.07	2.23	-74.83%
YoY %	0.00%	0.00%	0.00%	0.00%	-73.83%	-52.02%	-	-
Horiz. %	12.56%	12.56%	12.56%	12.56%	12.56%	47.98%	100.00%	-
NAPS	0.19	0.19	0.20	0.19	0.19	0.15	0.16	12.10%
YoY %	0.00%	-5.00%	5.26%	0.00%	26.67%	-6.25%	-	-
Horiz. %	118.75%	118.75%	125.00%	118.75%	118.75%	93.75%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 149,999
RPS	9.58	10.22	9.62	9.05	8.34	7.21	6.52	29.15%
YoY %	-6.26%	6.24%	6.30%	8.51%	15.67%	10.58%	-	-
Horiz. %	146.93%	156.75%	147.55%	138.80%	127.91%	110.58%	100.00%	-
EPS	0.54	0.41	0.29	0.24	0.19	0.43	0.69	-15.03%
YoY %	31.71%	41.38%	20.83%	26.32%	-55.81%	-37.68%	-	-
Horiz. %	78.26%	59.42%	42.03%	34.78%	27.54%	62.32%	100.00%	-
DPS	0.17	0.17	0.17	0.17	0.17	0.65	1.31	-74.27%
YoY %	0.00%	0.00%	0.00%	0.00%	-73.85%	-50.38%	-	-
Horiz. %	12.98%	12.98%	12.98%	12.98%	12.98%	49.62%	100.00%	-
NAPS	0.1169	0.1124	0.1182	0.1131	0.1124	0.091	0.0943	15.35%
YoY %	4.00%	-4.91%	4.51%	0.62%	23.52%	-3.50%	-	-
Horiz. %	123.97%	119.19%	125.34%	119.94%	119.19%	96.50%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	0.22	0.27	0.22	0.35	0.46	0.58	0.41	-
P/RPS	1.41	1.56	1.35	2.30	3.26	4.88	3.71	-47.43%
YoY %	-9.62%	15.56%	-41.30%	-29.45%	-33.20%	31.54%	-	-
Horiz. %	38.01%	42.05%	36.39%	61.99%	87.87%	131.54%	100.00%	-
P/EPS	25.09	38.98	45.18	86.78	143.74	80.89	34.99	-19.83%
YoY %	-35.63%	-13.72%	-47.94%	-39.63%	77.70%	131.18%	-	-
Horiz. %	71.71%	111.40%	129.12%	248.01%	410.80%	231.18%	100.00%	-
EY	3.99	2.57	2.21	1.15	0.70	1.24	2.86	24.77%
YoY %	55.25%	16.29%	92.17%	64.29%	-43.55%	-56.64%	-	-
Horiz. %	139.51%	89.86%	77.27%	40.21%	24.48%	43.36%	100.00%	-
DY	1.27	1.04	1.27	0.80	0.61	1.84	5.43	-61.93%
YoY %	22.12%	-18.11%	58.75%	31.15%	-66.85%	-66.11%	-	-
Horiz. %	23.39%	19.15%	23.39%	14.73%	11.23%	33.89%	100.00%	-
P/NAPS	1.16	1.42	1.10	1.84	2.42	3.87	2.56	-40.92%
YoY %	-18.31%	29.09%	-40.22%	-23.97%	-37.47%	51.17%	-	-
Horiz. %	45.31%	55.47%	42.97%	71.88%	94.53%	151.17%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	28/02/07	27/11/06	29/08/06	29/05/06	28/02/06	24/11/05	26/08/05	-
Price	0.40	0.33	0.29	0.22	0.40	0.43	0.57	-
P/RPS	2.57	1.91	1.78	1.45	2.84	3.62	5.15	-37.00%
YoY %	34.55%	7.30%	22.76%	-48.94%	-21.55%	-29.71%	-	-
Horiz. %	49.90%	37.09%	34.56%	28.16%	55.15%	70.29%	100.00%	-
P/EPS	45.62	47.64	59.56	54.55	124.99	59.97	48.64	-4.17%
YoY %	-4.24%	-20.01%	9.18%	-56.36%	108.42%	23.29%	-	-
Horiz. %	93.79%	97.94%	122.45%	112.15%	256.97%	123.29%	100.00%	-
EY	2.19	2.10	1.68	1.83	0.80	1.67	2.06	4.15%
YoY %	4.29%	25.00%	-8.20%	128.75%	-52.10%	-18.93%	-	-
Horiz. %	106.31%	101.94%	81.55%	88.83%	38.83%	81.07%	100.00%	-
DY	0.70	0.85	0.97	1.27	0.70	2.49	3.91	-68.13%
YoY %	-17.65%	-12.37%	-23.62%	81.43%	-71.89%	-36.32%	-	-
Horiz. %	17.90%	21.74%	24.81%	32.48%	17.90%	63.68%	100.00%	-
P/NAPS	2.11	1.74	1.45	1.16	2.11	2.87	3.56	-29.37%
YoY %	21.26%	20.00%	25.00%	-45.02%	-26.48%	-19.38%	-	-
Horiz. %	59.27%	48.88%	40.73%	32.58%	59.27%	80.62%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos