[BTECH] YoY Annualized 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- 3.18%

YoY- 19.58%

Quarter Report

BTB_Qtr 3_Financial Results_Bursa(29.11.07).xls

Latest QR

Upcoming QR

BTECH's Result

BTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Annualized Quarter Result
Revenue	16,121	16,825	19,338	19,205	25,697	19,400	12,017	5.01%
YoY %	-4.18%	-13.00%	0.69%	-25.26%	32.46%	61.44%	-	-
Horiz. %	134.15%	140.01%	160.92%	159.82%	213.84%	161.44%	100.00%	-
PBT	2,338	2,004	3,056	2,892	2,317	1,512	3,192	-5.05%
YoY %	16.67%	-34.42%	5.67%	24.82%	53.24%	-52.63%	-	-
Horiz. %	73.25%	62.78%	95.74%	90.60%	72.59%	47.37%	100.00%	-
Tax	-720	-917	-690	-708	-500	-570	-638	2.03%
YoY %	21.48%	-32.90%	2.54%	-41.60%	12.28%	10.66%	-	-
Horiz. %	112.85%	143.73%	108.15%	110.97%	78.37%	89.34%	100.00%	-
NP	1,618	1,086	2,365	2,184	1,817	941	2,553	-7.31%
YoY %	48.99%	-54.08%	8.29%	20.20%	93.09%	-63.14%	-	-
Horiz. %	63.38%	42.54%	92.64%	85.55%	71.17%	36.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,657	1,092	2,281	2,117	1,770	1,029	2,553	-6.94%
YoY %	51.74%	-52.13%	7.75%	19.60%	72.01%	-59.69%	-	-
Horiz. %	64.90%	42.77%	89.35%	82.92%	69.33%	40.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.80%	45.76%	22.58%	24.48%	21.58%	37.70%	19.99%	-
YoY %	-32.69%	102.66%	-7.76%	13.44%	-42.76%	88.59%	-	-
Horiz. %	154.08%	228.91%	112.96%	122.46%	107.95%	188.59%	100.00%	-
Total Cost	14,502	15,738	16,973	17,021	23,880	18,458	9,464	7.36%
YoY %	-7.85%	-7.28%	-0.28%	-28.72%	29.37%	95.03%	-	-
Horiz. %	153.23%	166.29%	179.34%	179.85%	252.32%	195.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	32,977	29,781	30,194	29,962	28,350	22,705	28,425	2.50%
YoY %	10.73%	-1.37%	0.77%	5.69%	24.86%	-20.12%	-	-
Horiz. %	116.01%	104.77%	106.22%	105.41%	99.74%	79.88%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	32,977	29,781	30,194	29,962	28,350	22,705	28,425	2.50%
YoY %	10.73%	-1.37%	0.77%	5.69%	24.86%	-20.12%	-	-
Horiz. %	116.01%	104.77%	106.22%	105.41%	99.74%	79.88%	100.00%	-
NOSH	253,673	248,181	251,617	149,811	149,213	151,372	149,609	9.19%
YoY %	2.21%	-1.37%	67.96%	0.40%	-1.43%	1.18%	-	-
Horiz. %	169.56%	165.89%	168.18%	100.14%	99.74%	101.18%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	10.04%	6.46%	12.23%	11.37%	7.07%	4.85%	21.25%	-
YoY %	55.42%	-47.18%	7.56%	60.82%	45.77%	-77.18%	-	-
Horiz. %	47.25%	30.40%	57.55%	53.51%	33.27%	22.82%	100.00%	-
ROE	5.03%	3.67%	7.56%	7.07%	6.25%	4.53%	8.98%	-
YoY %	37.06%	-51.46%	6.93%	13.12%	37.97%	-49.55%	-	-
Horiz. %	56.01%	40.87%	84.19%	78.73%	69.60%	50.45%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	6.36	6.78	7.69	12.82	17.22	12.82	8.03	-3.80%
YoY %	-6.19%	-11.83%	-40.02%	-25.55%	34.32%	59.65%	-	-
Horiz. %	79.20%	84.43%	95.77%	159.65%	214.45%	159.65%	100.00%	-
EPS	0.65	0.44	0.91	1.41	1.19	0.68	1.71	-14.88%
YoY %	47.73%	-51.65%	-35.46%	18.49%	75.00%	-60.23%	-	-
Horiz. %	38.01%	25.73%	53.22%	82.46%	69.59%	39.77%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.13	0.12	0.12	0.20	0.19	0.15	0.19	-6.12%
YoY %	8.33%	0.00%	-40.00%	5.26%	26.67%	-21.05%	-	-
Horiz. %	68.42%	63.16%	63.16%	105.26%	100.00%	78.95%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 151,891
RPS	6.40	6.68	7.68	7.63	10.21	7.71	4.77	5.01%
YoY %	-4.19%	-13.02%	0.66%	-25.27%	32.43%	61.64%	-	-
Horiz. %	134.17%	140.04%	161.01%	159.96%	214.05%	161.64%	100.00%	-
EPS	0.66	0.43	0.91	0.84	0.70	0.41	1.01	-6.84%
YoY %	53.49%	-52.75%	8.33%	20.00%	70.73%	-59.41%	-	-
Horiz. %	65.35%	42.57%	90.10%	83.17%	69.31%	40.59%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.131	0.1183	0.12	0.119	0.1126	0.0902	0.1129	2.50%
YoY %	10.74%	-1.42%	0.84%	5.68%	24.83%	-20.11%	-	-
Horiz. %	116.03%	104.78%	106.29%	105.40%	99.73%	79.89%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	0.13	0.10	0.20	0.41	0.27	0.58	1.04	-
P/RPS	2.05	1.48	2.60	3.20	1.57	4.53	12.95	-26.44%
YoY %	38.51%	-43.08%	-18.75%	103.82%	-65.34%	-65.02%	-	-
Horiz. %	15.83%	11.43%	20.08%	24.71%	12.12%	34.98%	100.00%	-
P/EPS	19.90	22.73	22.06	29.01	22.75	85.29	60.94	-17.00%
YoY %	-12.45%	3.04%	-23.96%	27.52%	-73.33%	39.96%	-	-
Horiz. %	32.66%	37.30%	36.20%	47.60%	37.33%	139.96%	100.00%	-
EY	5.03	4.40	4.53	3.45	4.40	1.17	1.64	20.52%
YoY %	14.32%	-2.87%	31.30%	-21.59%	276.07%	-28.66%	-	-
Horiz. %	306.71%	268.29%	276.22%	210.37%	268.29%	71.34%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.00	0.83	1.67	2.05	1.42	3.87	5.47	-24.65%
YoY %	20.48%	-50.30%	-18.54%	44.37%	-63.31%	-29.25%	-	-
Horiz. %	18.28%	15.17%	30.53%	37.48%	25.96%	70.75%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	24/11/10	25/11/09	18/11/08	29/11/07	27/11/06	24/11/05	30/11/04	-
Price	0.13	0.11	0.29	0.54	0.33	0.43	0.85	-
P/RPS	2.05	1.62	3.77	4.21	1.92	3.36	10.58	-23.92%
YoY %	26.54%	-57.03%	-10.45%	119.27%	-42.86%	-68.24%	-	-
Horiz. %	19.38%	15.31%	35.63%	39.79%	18.15%	31.76%	100.00%	-
P/EPS	19.90	25.00	31.99	38.21	27.81	63.24	49.80	-14.17%
YoY %	-20.40%	-21.85%	-16.28%	37.40%	-56.02%	26.99%	-	-
Horiz. %	39.96%	50.20%	64.24%	76.73%	55.84%	126.99%	100.00%	-
EY	5.03	4.00	3.13	2.62	3.60	1.58	2.01	16.51%
YoY %	25.75%	27.80%	19.47%	-27.22%	127.85%	-21.39%	-	-
Horiz. %	250.25%	199.00%	155.72%	130.35%	179.10%	78.61%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.00	0.92	2.42	2.70	1.74	2.87	4.47	-22.07%
YoY %	8.70%	-61.98%	-10.37%	55.17%	-39.37%	-35.79%	-	-
Horiz. %	22.37%	20.58%	54.14%	60.40%	38.93%	64.21%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos