[BTECH] YoY Annualized 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- 9.84%
YoY- 72.02%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 16,825 19,338 19,205 25,697 19,400 12,017 17,446 -0.60%
PBT 2,004 3,056 2,892 2,317 1,512 3,192 5,125 -14.47%
Tax -917 -690 -708 -500 -570 -638 -1,480 -7.66%
NP 1,086 2,365 2,184 1,817 941 2,553 3,645 -18.25%
-
NP to SH 1,092 2,281 2,117 1,770 1,029 2,553 3,645 -18.18%
-
Tax Rate 45.76% 22.58% 24.48% 21.58% 37.70% 19.99% 28.88% -
Total Cost 15,738 16,973 17,021 23,880 18,458 9,464 13,801 2.21%
-
Net Worth 29,781 30,194 29,962 28,350 22,705 28,425 27,039 1.62%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 29,781 30,194 29,962 28,350 22,705 28,425 27,039 1.62%
NOSH 248,181 251,617 149,811 149,213 151,372 149,609 150,219 8.71%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.46% 12.23% 11.37% 7.07% 4.85% 21.25% 20.89% -
ROE 3.67% 7.56% 7.07% 6.25% 4.53% 8.98% 13.48% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 6.78 7.69 12.82 17.22 12.82 8.03 11.61 -8.56%
EPS 0.44 0.91 1.41 1.19 0.68 1.71 2.43 -24.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.20 0.19 0.15 0.19 0.18 -6.52%
Adjusted Per Share Value based on latest NOSH - 149,142
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 6.68 7.67 7.62 10.20 7.70 4.77 6.92 -0.58%
EPS 0.43 0.91 0.84 0.70 0.41 1.01 1.45 -18.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1182 0.1198 0.1189 0.1125 0.0901 0.1128 0.1073 1.62%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.10 0.20 0.41 0.27 0.58 1.04 1.22 -
P/RPS 1.48 2.60 3.20 1.57 4.53 12.95 10.50 -27.83%
P/EPS 22.73 22.06 29.01 22.75 85.29 60.94 50.27 -12.38%
EY 4.40 4.53 3.45 4.40 1.17 1.64 1.99 14.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.67 2.05 1.42 3.87 5.47 6.78 -29.51%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 18/11/08 29/11/07 27/11/06 24/11/05 30/11/04 27/11/03 -
Price 0.11 0.29 0.54 0.33 0.43 0.85 1.33 -
P/RPS 1.62 3.77 4.21 1.92 3.36 10.58 11.45 -27.79%
P/EPS 25.00 31.99 38.21 27.81 63.24 49.80 54.81 -12.25%
EY 4.00 3.13 2.62 3.60 1.58 2.01 1.82 14.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 2.42 2.70 1.74 2.87 4.47 7.39 -29.31%

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