[BTECH] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -54.24%
YoY- 120.0%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 19,828 14,404 9,617 5,076 23,884 19,273 12,484 36.01%
PBT 2,111 2,169 1,386 790 1,810 1,738 998 64.55%
Tax -679 -531 -320 -159 -481 -375 -242 98.55%
NP 1,432 1,638 1,066 631 1,329 1,363 756 52.91%
-
NP to SH 1,361 1,588 1,026 594 1,298 1,328 806 41.66%
-
Tax Rate 32.16% 24.48% 23.09% 20.13% 26.57% 21.58% 24.25% -
Total Cost 18,396 12,766 8,551 4,445 22,555 17,910 11,728 34.88%
-
Net Worth 31,435 29,962 30,176 29,699 29,868 28,350 32,240 -1.66%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 31,435 29,962 30,176 29,699 29,868 28,350 32,240 -1.66%
NOSH 149,690 149,811 150,882 148,499 149,340 149,213 161,200 -4.80%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 7.22% 11.37% 11.08% 12.43% 5.56% 7.07% 6.06% -
ROE 4.33% 5.30% 3.40% 2.00% 4.35% 4.68% 2.50% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 13.25 9.61 6.37 3.42 15.99 12.92 7.74 42.96%
EPS 0.91 1.06 0.68 0.40 0.87 0.89 0.50 48.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.20 0.20 0.20 0.19 0.20 3.29%
Adjusted Per Share Value based on latest NOSH - 148,499
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 7.88 5.72 3.82 2.02 9.49 7.66 4.96 36.03%
EPS 0.54 0.63 0.41 0.24 0.52 0.53 0.32 41.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1249 0.119 0.1199 0.118 0.1187 0.1126 0.1281 -1.66%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.29 0.41 0.30 0.40 0.22 0.27 0.22 -
P/RPS 2.19 4.26 4.71 11.70 1.38 2.09 2.84 -15.86%
P/EPS 31.90 38.68 44.12 100.00 25.31 30.34 44.00 -19.24%
EY 3.14 2.59 2.27 1.00 3.95 3.30 2.27 24.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 2.05 1.50 2.00 1.10 1.42 1.10 16.27%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 29/11/07 30/08/07 30/05/07 28/02/07 27/11/06 29/08/06 -
Price 0.38 0.54 0.50 0.28 0.40 0.33 0.29 -
P/RPS 2.87 5.62 7.84 8.19 2.50 2.55 3.74 -16.14%
P/EPS 41.79 50.94 73.53 70.00 46.02 37.08 58.00 -19.58%
EY 2.39 1.96 1.36 1.43 2.17 2.70 1.72 24.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 2.70 2.50 1.40 2.00 1.74 1.45 15.88%

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