[BTECH] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -13.64%
YoY- 27.3%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 15,776 16,466 19,730 19,234 24,968 18,540 5,479 19.26%
PBT 2,400 1,992 3,166 2,772 1,996 1,562 1,380 9.65%
Tax -808 -858 -692 -640 -484 -544 -324 16.44%
NP 1,592 1,134 2,474 2,132 1,512 1,018 1,056 7.07%
-
NP to SH 1,642 1,154 2,376 2,052 1,612 1,116 1,056 7.63%
-
Tax Rate 33.67% 43.07% 21.86% 23.09% 24.25% 34.83% 23.48% -
Total Cost 14,184 15,332 17,256 17,102 23,456 17,522 4,423 21.42%
-
Net Worth 30,787 30,104 30,331 30,176 32,240 24,129 28,662 1.19%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 30,787 30,104 30,331 30,176 32,240 24,129 28,662 1.19%
NOSH 256,562 250,869 252,765 150,882 161,200 150,810 150,857 9.24%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 10.09% 6.89% 12.54% 11.08% 6.06% 5.49% 19.27% -
ROE 5.33% 3.83% 7.83% 6.80% 5.00% 4.63% 3.68% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 6.15 6.56 7.81 12.75 15.49 12.29 3.63 9.18%
EPS 0.64 0.46 0.94 1.36 1.00 0.74 0.70 -1.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.20 0.20 0.16 0.19 -7.36%
Adjusted Per Share Value based on latest NOSH - 148,965
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 6.27 6.54 7.84 7.64 9.92 7.37 2.18 19.24%
EPS 0.65 0.46 0.94 0.82 0.64 0.44 0.42 7.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1223 0.1196 0.1205 0.1199 0.1281 0.0959 0.1139 1.19%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.12 0.11 0.29 0.30 0.22 0.41 1.13 -
P/RPS 1.95 1.68 3.72 2.35 1.42 3.34 31.11 -36.96%
P/EPS 18.75 23.91 30.85 22.06 22.00 55.41 161.43 -30.13%
EY 5.33 4.18 3.24 4.53 4.55 1.80 0.62 43.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.92 2.42 1.50 1.10 2.56 5.95 -25.70%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 26/08/09 28/08/08 30/08/07 29/08/06 26/08/05 27/08/04 -
Price 0.10 0.12 0.29 0.50 0.29 0.57 1.06 -
P/RPS 1.63 1.83 3.72 3.92 1.87 4.64 29.19 -38.16%
P/EPS 15.63 26.09 30.85 36.76 29.00 77.03 151.43 -31.49%
EY 6.40 3.83 3.24 2.72 3.45 1.30 0.66 46.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.00 2.42 2.50 1.45 3.56 5.58 -27.19%

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