[BTECH] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock

[BTECH] BRITE-TECH BHD

Announcement Date

29-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 49.26%

YoY- 44.44%

Quarter Report

BTB-Bursa 2006-Q2_Submission(Final).xls

Latest QR

Upcoming QR

BTECH's Result

BTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Annualized Quarter Result
Revenue	16,466	19,730	19,234	24,968	18,540	5,479	11,804	5.69%
YoY %	-16.54%	2.58%	-22.97%	34.67%	238.38%	-53.58%	-	-
Horiz. %	139.50%	167.15%	162.94%	211.52%	157.07%	46.42%	100.00%	-
PBT	1,992	3,166	2,772	1,996	1,562	1,380	4,054	-11.15%
YoY %	-37.08%	14.21%	38.88%	27.78%	13.19%	-65.96%	-	-
Horiz. %	49.14%	78.10%	68.38%	49.24%	38.53%	34.04%	100.00%	-
Tax	-858	-692	-640	-484	-544	-324	-1,166	-4.97%
YoY %	-23.99%	-8.13%	-32.23%	11.03%	-67.90%	72.21%	-	-
Horiz. %	73.58%	59.35%	54.89%	41.51%	46.66%	27.79%	100.00%	-
NP	1,134	2,474	2,132	1,512	1,018	1,056	2,888	-14.41%
YoY %	-54.16%	16.04%	41.01%	48.53%	-3.60%	-63.43%	-	-
Horiz. %	39.27%	85.66%	73.82%	52.35%	35.25%	36.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,154	2,376	2,052	1,612	1,116	1,056	2,888	-14.16%
YoY %	-51.43%	15.79%	27.30%	44.44%	5.68%	-63.43%	-	-
Horiz. %	39.96%	82.27%	71.05%	55.82%	38.64%	36.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	43.07%	21.86%	23.09%	24.25%	34.83%	23.48%	28.76%	-
YoY %	97.03%	-5.33%	-4.78%	-30.38%	48.34%	-18.36%	-	-
Horiz. %	149.76%	76.01%	80.29%	84.32%	121.11%	81.64%	100.00%	-
Total Cost	15,332	17,256	17,102	23,456	17,522	4,423	8,916	9.44%
YoY %	-11.15%	0.90%	-27.09%	33.87%	296.16%	-50.39%	-	-
Horiz. %	171.96%	193.54%	191.81%	263.08%	196.52%	49.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,104	30,331	30,176	32,240	24,129	28,662	27,075	1.78%
YoY %	-0.75%	0.51%	-6.40%	33.62%	-15.82%	5.86%	-	-
Horiz. %	111.19%	112.03%	111.45%	119.08%	89.12%	105.86%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	30,104	30,331	30,176	32,240	24,129	28,662	27,075	1.78%
YoY %	-0.75%	0.51%	-6.40%	33.62%	-15.82%	5.86%	-	-
Horiz. %	111.19%	112.03%	111.45%	119.08%	89.12%	105.86%	100.00%	-
NOSH	250,869	252,765	150,882	161,200	150,810	150,857	150,416	8.89%
YoY %	-0.75%	67.52%	-6.40%	6.89%	-0.03%	0.29%	-	-
Horiz. %	166.78%	168.04%	100.31%	107.17%	100.26%	100.29%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	6.89%	12.54%	11.08%	6.06%	5.49%	19.27%	24.47%	-
YoY %	-45.06%	13.18%	82.84%	10.38%	-71.51%	-21.25%	-	-
Horiz. %	28.16%	51.25%	45.28%	24.77%	22.44%	78.75%	100.00%	-
ROE	3.83%	7.83%	6.80%	5.00%	4.63%	3.68%	10.67%	-
YoY %	-51.09%	15.15%	36.00%	7.99%	25.82%	-65.51%	-	-
Horiz. %	35.90%	73.38%	63.73%	46.86%	43.39%	34.49%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	6.56	7.81	12.75	15.49	12.29	3.63	7.85	-2.94%
YoY %	-16.01%	-38.75%	-17.69%	26.04%	238.57%	-53.76%	-	-
Horiz. %	83.57%	99.49%	162.42%	197.32%	156.56%	46.24%	100.00%	-
EPS	0.46	0.94	1.36	1.00	0.74	0.70	1.92	-21.17%
YoY %	-51.06%	-30.88%	36.00%	35.14%	5.71%	-63.54%	-	-
Horiz. %	23.96%	48.96%	70.83%	52.08%	38.54%	36.46%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.12	0.12	0.20	0.20	0.16	0.19	0.18	-6.52%
YoY %	0.00%	-40.00%	0.00%	25.00%	-15.79%	5.56%	-	-
Horiz. %	66.67%	66.67%	111.11%	111.11%	88.89%	105.56%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 148,888
RPS	6.53	7.83	7.63	9.91	7.36	2.17	4.68	5.70%
YoY %	-16.60%	2.62%	-23.01%	34.65%	239.17%	-53.63%	-	-
Horiz. %	139.53%	167.31%	163.03%	211.75%	157.26%	46.37%	100.00%	-
EPS	0.46	0.94	0.81	0.64	0.44	0.42	1.15	-14.15%
YoY %	-51.06%	16.05%	26.56%	45.45%	4.76%	-63.48%	-	-
Horiz. %	40.00%	81.74%	70.43%	55.65%	38.26%	36.52%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1195	0.1204	0.1197	0.1279	0.0958	0.1137	0.1074	1.79%
YoY %	-0.75%	0.58%	-6.41%	33.51%	-15.74%	5.87%	-	-
Horiz. %	111.27%	112.10%	111.45%	119.09%	89.20%	105.87%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.11	0.29	0.30	0.22	0.41	1.13	0.86	-
P/RPS	1.68	3.72	2.35	1.42	3.34	31.11	10.96	-26.82%
YoY %	-54.84%	58.30%	65.49%	-57.49%	-89.26%	183.85%	-	-
Horiz. %	15.33%	33.94%	21.44%	12.96%	30.47%	283.85%	100.00%	-
P/EPS	23.91	30.85	22.06	22.00	55.41	161.43	44.79	-9.92%
YoY %	-22.50%	39.85%	0.27%	-60.30%	-65.68%	260.42%	-	-
Horiz. %	53.38%	68.88%	49.25%	49.12%	123.71%	360.42%	100.00%	-
EY	4.18	3.24	4.53	4.55	1.80	0.62	2.23	11.02%
YoY %	29.01%	-28.48%	-0.44%	152.78%	190.32%	-72.20%	-	-
Horiz. %	187.44%	145.29%	203.14%	204.04%	80.72%	27.80%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.92	2.42	1.50	1.10	2.56	5.95	4.78	-23.99%
YoY %	-61.98%	61.33%	36.36%	-57.03%	-56.97%	24.48%	-	-
Horiz. %	19.25%	50.63%	31.38%	23.01%	53.56%	124.48%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	26/08/09	28/08/08	30/08/07	29/08/06	26/08/05	27/08/04	25/08/03	-
Price	0.12	0.29	0.50	0.29	0.57	1.06	1.05	-
P/RPS	1.83	3.72	3.92	1.87	4.64	29.19	13.38	-28.19%
YoY %	-50.81%	-5.10%	109.63%	-59.70%	-84.10%	118.16%	-	-
Horiz. %	13.68%	27.80%	29.30%	13.98%	34.68%	218.16%	100.00%	-
P/EPS	26.09	30.85	36.76	29.00	77.03	151.43	54.69	-11.59%
YoY %	-15.43%	-16.08%	26.76%	-62.35%	-49.13%	176.89%	-	-
Horiz. %	47.71%	56.41%	67.22%	53.03%	140.85%	276.89%	100.00%	-
EY	3.83	3.24	2.72	3.45	1.30	0.66	1.83	13.08%
YoY %	18.21%	19.12%	-21.16%	165.38%	96.97%	-63.93%	-	-
Horiz. %	209.29%	177.05%	148.63%	188.52%	71.04%	36.07%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.00	2.42	2.50	1.45	3.56	5.58	5.83	-25.44%
YoY %	-58.68%	-3.20%	72.41%	-59.27%	-36.20%	-4.29%	-	-
Horiz. %	17.15%	41.51%	42.88%	24.87%	61.06%	95.71%	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