[BTECH] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 31.56%
YoY- 184.91%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 19,264 21,266 23,423 24,133 25,742 24,233 22,810 -10.64%
PBT 2,367 2,324 2,368 1,936 1,481 1,094 974 80.65%
Tax -686 -608 -576 -530 -435 -458 -460 30.49%
NP 1,681 1,716 1,792 1,406 1,046 636 514 120.16%
-
NP to SH 1,619 1,579 1,683 1,359 1,033 725 605 92.63%
-
Tax Rate 28.98% 26.16% 24.32% 27.38% 29.37% 41.86% 47.23% -
Total Cost 17,583 19,550 21,631 22,727 24,696 23,597 22,296 -14.62%
-
Net Worth 30,378 29,793 29,699 29,450 28,337 29,777 28,499 4.34%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 434 434 434 434 417 417 417 2.69%
Div Payout % 26.81% 27.49% 25.79% 31.94% 40.40% 57.56% 68.98% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 30,378 29,793 29,699 29,450 28,337 29,777 28,499 4.34%
NOSH 151,891 148,965 148,499 155,000 149,142 148,888 149,999 0.83%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.73% 8.07% 7.65% 5.83% 4.06% 2.62% 2.25% -
ROE 5.33% 5.30% 5.67% 4.61% 3.65% 2.43% 2.12% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 12.68 14.28 15.77 15.57 17.26 16.28 15.21 -11.41%
EPS 1.07 1.06 1.13 0.88 0.69 0.49 0.40 92.58%
DPS 0.29 0.29 0.29 0.28 0.28 0.28 0.28 2.36%
NAPS 0.20 0.20 0.20 0.19 0.19 0.20 0.19 3.47%
Adjusted Per Share Value based on latest NOSH - 155,000
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 7.65 8.45 9.31 9.59 10.23 9.63 9.06 -10.65%
EPS 0.64 0.63 0.67 0.54 0.41 0.29 0.24 92.18%
DPS 0.17 0.17 0.17 0.17 0.17 0.17 0.17 0.00%
NAPS 0.1207 0.1184 0.118 0.117 0.1126 0.1183 0.1132 4.36%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.41 0.30 0.40 0.22 0.27 0.22 0.35 -
P/RPS 3.23 2.10 2.54 1.41 1.56 1.35 2.30 25.37%
P/EPS 38.47 28.30 35.29 25.09 38.98 45.18 86.78 -41.83%
EY 2.60 3.53 2.83 3.99 2.57 2.21 1.15 72.17%
DY 0.70 0.97 0.73 1.27 1.04 1.27 0.80 -8.50%
P/NAPS 2.05 1.50 2.00 1.16 1.42 1.10 1.84 7.46%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 30/08/07 30/05/07 28/02/07 27/11/06 29/08/06 29/05/06 -
Price 0.54 0.50 0.28 0.40 0.33 0.29 0.22 -
P/RPS 4.26 3.50 1.78 2.57 1.91 1.78 1.45 104.99%
P/EPS 50.66 47.17 24.71 45.62 47.64 59.56 54.55 -4.80%
EY 1.97 2.12 4.05 2.19 2.10 1.68 1.83 5.03%
DY 0.53 0.58 1.04 0.70 0.85 0.97 1.27 -44.12%
P/NAPS 2.70 2.50 1.40 2.11 1.74 1.45 1.16 75.54%

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