[BTECH] QoQ 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
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 20,304 23,884 25,697 24,968 23,144 21,019 19,400 3.08%
PBT 3,160 1,810 2,317 1,996 1,432 877 1,512 63.53%
Tax -636 -481 -500 -484 -452 -488 -570 7.58%
NP 2,524 1,329 1,817 1,512 980 389 941 93.16%
-
NP to SH 2,376 1,298 1,770 1,612 1,080 477 1,029 74.78%
-
Tax Rate 20.13% 26.57% 21.58% 24.25% 31.56% 55.64% 37.70% -
Total Cost 17,780 22,555 23,880 23,456 22,164 20,630 18,458 -2.46%
-
Net Worth 29,699 29,868 28,350 32,240 28,499 28,132 22,705 19.62%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - 414 - -
Div Payout % - - - - - 86.91% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 29,699 29,868 28,350 32,240 28,499 28,132 22,705 19.62%
NOSH 148,499 149,340 149,213 161,200 149,999 148,064 151,372 -1.27%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 12.43% 5.56% 7.07% 6.06% 4.23% 1.85% 4.85% -
ROE 8.00% 4.35% 6.25% 5.00% 3.79% 1.70% 4.53% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 13.67 15.99 17.22 15.49 15.43 14.20 12.82 4.37%
EPS 1.60 0.87 1.19 1.00 0.72 0.32 0.68 76.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.28 0.00 -
NAPS 0.20 0.20 0.19 0.20 0.19 0.19 0.15 21.16%
Adjusted Per Share Value based on latest NOSH - 148,888
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 8.07 9.49 10.21 9.92 9.19 8.35 7.71 3.09%
EPS 0.94 0.52 0.70 0.64 0.43 0.19 0.41 73.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.16 0.00 -
NAPS 0.118 0.1187 0.1126 0.1281 0.1132 0.1118 0.0902 19.63%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.40 0.22 0.27 0.22 0.35 0.46 0.58 -
P/RPS 2.93 1.38 1.57 1.42 2.27 3.24 4.53 -25.22%
P/EPS 25.00 25.31 22.75 22.00 48.61 142.79 85.29 -55.90%
EY 4.00 3.95 4.40 4.55 2.06 0.70 1.17 127.11%
DY 0.00 0.00 0.00 0.00 0.00 0.61 0.00 -
P/NAPS 2.00 1.10 1.42 1.10 1.84 2.42 3.87 -35.62%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 28/02/07 27/11/06 29/08/06 29/05/06 28/02/06 24/11/05 -
Price 0.28 0.40 0.33 0.29 0.22 0.40 0.43 -
P/RPS 2.05 2.50 1.92 1.87 1.43 2.82 3.36 -28.08%
P/EPS 17.50 46.02 27.81 29.00 30.56 124.16 63.24 -57.56%
EY 5.71 2.17 3.60 3.45 3.27 0.81 1.58 135.68%
DY 0.00 0.00 0.00 0.00 0.00 0.70 0.00 -
P/NAPS 1.40 2.00 1.74 1.45 1.16 2.11 2.87 -38.05%

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