[BTECH] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 41.94%
YoY- -52.13%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 15,898 13,190 12,091 12,619 14,504 14,404 19,273 -3.15%
PBT 2,661 1,941 1,754 1,503 2,292 2,169 1,738 7.35%
Tax -796 -734 -540 -688 -518 -531 -375 13.35%
NP 1,865 1,207 1,214 815 1,774 1,638 1,363 5.36%
-
NP to SH 1,774 1,152 1,243 819 1,711 1,588 1,328 4.93%
-
Tax Rate 29.91% 37.82% 30.79% 45.78% 22.60% 24.48% 21.58% -
Total Cost 14,033 11,983 10,877 11,804 12,730 12,766 17,910 -3.98%
-
Net Worth 40,319 35,060 32,977 29,781 30,194 29,962 28,350 6.03%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 40,319 35,060 32,977 29,781 30,194 29,962 28,350 6.03%
NOSH 252,000 250,434 253,673 248,181 251,617 149,811 149,213 9.11%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.73% 9.15% 10.04% 6.46% 12.23% 11.37% 7.07% -
ROE 4.40% 3.29% 3.77% 2.75% 5.67% 5.30% 4.68% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.31 5.27 4.77 5.08 5.76 9.61 12.92 -11.24%
EPS 0.70 0.46 0.49 0.33 0.68 1.06 0.89 -3.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.14 0.13 0.12 0.12 0.20 0.19 -2.82%
Adjusted Per Share Value based on latest NOSH - 241,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.32 5.24 4.80 5.01 5.76 5.72 7.66 -3.15%
EPS 0.70 0.46 0.49 0.33 0.68 0.63 0.53 4.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1602 0.1393 0.131 0.1183 0.12 0.119 0.1126 6.04%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.12 0.095 0.13 0.10 0.20 0.41 0.27 -
P/RPS 1.90 1.80 2.73 1.97 3.47 4.26 2.09 -1.57%
P/EPS 17.05 20.65 26.53 30.30 29.41 38.68 30.34 -9.15%
EY 5.87 4.84 3.77 3.30 3.40 2.59 3.30 10.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.68 1.00 0.83 1.67 2.05 1.42 -10.08%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 23/11/11 24/11/10 25/11/09 18/11/08 29/11/07 27/11/06 -
Price 0.12 0.12 0.13 0.11 0.29 0.54 0.33 -
P/RPS 1.90 2.28 2.73 2.16 5.03 5.62 2.55 -4.78%
P/EPS 17.05 26.09 26.53 33.33 42.65 50.94 37.08 -12.13%
EY 5.87 3.83 3.77 3.00 2.34 1.96 2.70 13.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.86 1.00 0.92 2.42 2.70 1.74 -13.07%

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