[BTECH] QoQ Cumulative 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- 64.76%
YoY- 72.02%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 9,617 5,076 23,884 19,273 12,484 5,786 21,019 -40.70%
PBT 1,386 790 1,810 1,738 998 358 877 35.79%
Tax -320 -159 -481 -375 -242 -113 -488 -24.58%
NP 1,066 631 1,329 1,363 756 245 389 96.18%
-
NP to SH 1,026 594 1,298 1,328 806 270 477 66.86%
-
Tax Rate 23.09% 20.13% 26.57% 21.58% 24.25% 31.56% 55.64% -
Total Cost 8,551 4,445 22,555 17,910 11,728 5,541 20,630 -44.49%
-
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 3.40% 2.00% 4.35% 4.68% 2.50% 0.95% 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 6.37 3.42 15.99 12.92 7.74 3.86 14.20 -41.48%
EPS 0.68 0.40 0.87 0.89 0.50 0.18 0.32 65.51%
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 3.82 2.02 9.49 7.66 4.96 2.30 8.35 -40.71%
EPS 0.41 0.24 0.52 0.53 0.32 0.11 0.19 67.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.16 -
NAPS 0.1199 0.118 0.1187 0.1126 0.1281 0.1132 0.1118 4.78%
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 4.71 11.70 1.38 2.09 2.84 9.07 3.24 28.41%
P/EPS 44.12 100.00 25.31 30.34 44.00 194.44 142.79 -54.39%
EY 2.27 1.00 3.95 3.30 2.27 0.51 0.70 119.56%
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 7.84 8.19 2.50 2.55 3.74 5.70 2.82 98.08%
P/EPS 73.53 70.00 46.02 37.08 58.00 122.22 124.16 -29.54%
EY 1.36 1.43 2.17 2.70 1.72 0.82 0.81 41.39%
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