[BTECH] QoQ Annualized 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- 9.84%
YoY- 72.02%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Annualized 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 19,234 20,304 23,884 25,697 24,968 23,144 21,019 -5.76%
PBT 2,772 3,160 1,810 2,317 1,996 1,432 877 115.82%
Tax -640 -636 -481 -500 -484 -452 -488 19.87%
NP 2,132 2,524 1,329 1,817 1,512 980 389 211.82%
-
NP to SH 2,052 2,376 1,298 1,770 1,612 1,080 477 165.21%
-
Tax Rate 23.09% 20.13% 26.57% 21.58% 24.25% 31.56% 55.64% -
Total Cost 17,102 17,780 22,555 23,880 23,456 22,164 20,630 -11.78%
-
Net Worth 30,176 29,699 29,868 28,350 32,240 28,499 28,132 4.80%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - 414 -
Div Payout % - - - - - - 86.91% -
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 30,176 29,699 29,868 28,350 32,240 28,499 28,132 4.80%
NOSH 150,882 148,499 149,340 149,213 161,200 149,999 148,064 1.26%
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 11.08% 12.43% 5.56% 7.07% 6.06% 4.23% 1.85% -
ROE 6.80% 8.00% 4.35% 6.25% 5.00% 3.79% 1.70% -
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 12.75 13.67 15.99 17.22 15.49 15.43 14.20 -6.94%
EPS 1.36 1.60 0.87 1.19 1.00 0.72 0.32 163.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.28 -
NAPS 0.20 0.20 0.20 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 7.63 8.06 9.48 10.20 9.91 9.18 8.34 -5.77%
EPS 0.81 0.94 0.52 0.70 0.64 0.43 0.19 163.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.16 -
NAPS 0.1197 0.1179 0.1185 0.1125 0.1279 0.1131 0.1116 4.79%
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 2.35 2.93 1.38 1.57 1.42 2.27 3.24 -19.32%
P/EPS 22.06 25.00 25.31 22.75 22.00 48.61 142.79 -71.30%
EY 4.53 4.00 3.95 4.40 4.55 2.06 0.70 248.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.61 -
P/NAPS 1.50 2.00 1.10 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 3.92 2.05 2.50 1.92 1.87 1.43 2.82 24.62%
P/EPS 36.76 17.50 46.02 27.81 29.00 30.56 124.16 -55.67%
EY 2.72 5.71 2.17 3.60 3.45 3.27 0.81 124.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.70 -
P/NAPS 2.50 1.40 2.00 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