[BTECH] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 54.78%
YoY- 19.58%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 9,865 4,907 19,828 14,404 9,617 5,076 23,884 -44.56%
PBT 1,583 825 2,111 2,169 1,386 790 1,810 -8.55%
Tax -346 -155 -679 -531 -320 -159 -481 -19.73%
NP 1,237 670 1,432 1,638 1,066 631 1,329 -4.67%
-
NP to SH 1,188 638 1,361 1,588 1,026 594 1,298 -5.73%
-
Tax Rate 21.86% 18.79% 32.16% 24.48% 23.09% 20.13% 26.57% -
Total Cost 8,628 4,237 18,396 12,766 8,551 4,445 22,555 -47.33%
-
Net Worth 30,331 31,158 31,435 29,962 30,176 29,699 29,868 1.03%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 30,331 31,158 31,435 29,962 30,176 29,699 29,868 1.03%
NOSH 252,765 148,372 149,690 149,811 150,882 148,499 149,340 42.06%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 12.54% 13.65% 7.22% 11.37% 11.08% 12.43% 5.56% -
ROE 3.92% 2.05% 4.33% 5.30% 3.40% 2.00% 4.35% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 3.90 3.31 13.25 9.61 6.37 3.42 15.99 -60.99%
EPS 0.47 0.43 0.91 1.06 0.68 0.40 0.87 -33.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.21 0.21 0.20 0.20 0.20 0.20 -28.88%
Adjusted Per Share Value based on latest NOSH - 151,891
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 3.91 1.95 7.87 5.72 3.82 2.01 9.48 -44.62%
EPS 0.47 0.25 0.54 0.63 0.41 0.24 0.52 -6.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1204 0.1236 0.1247 0.1189 0.1197 0.1179 0.1185 1.06%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.29 0.35 0.29 0.41 0.30 0.40 0.22 -
P/RPS 7.43 10.58 2.19 4.26 4.71 11.70 1.38 207.50%
P/EPS 61.70 81.40 31.90 38.68 44.12 100.00 25.31 81.23%
EY 1.62 1.23 3.14 2.59 2.27 1.00 3.95 -44.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 1.67 1.38 2.05 1.50 2.00 1.10 69.23%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 22/05/08 27/02/08 29/11/07 30/08/07 30/05/07 28/02/07 -
Price 0.29 0.41 0.38 0.54 0.50 0.28 0.40 -
P/RPS 7.43 12.40 2.87 5.62 7.84 8.19 2.50 106.84%
P/EPS 61.70 95.35 41.79 50.94 73.53 70.00 46.02 21.61%
EY 1.62 1.05 2.39 1.96 1.36 1.43 2.17 -17.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 1.95 1.81 2.70 2.50 1.40 2.00 13.56%

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