[BTECH] YoY TTM Result on 30-Jun-2006 [#2]

Stock

[BTECH] BRITE-TECH BHD

Announcement Date

29-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 19.83%

YoY- -58.36%

Quarter Report

BTB-Bursa 2006-Q2_Submission(Final).xls

Latest QR

Upcoming QR

BTECH's Result

BTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	16,969	19,776	21,266	24,233	16,434	15,371	12,366	5.41%
YoY %	-14.19%	-7.01%	-12.24%	47.46%	6.92%	24.30%	-	-
Horiz. %	137.22%	159.92%	171.97%	195.96%	132.90%	124.30%	100.00%	-
PBT	1,488	2,306	2,324	1,094	2,327	3,450	3,638	-13.83%
YoY %	-35.47%	-0.77%	112.43%	-52.99%	-32.55%	-5.17%	-	-
Horiz. %	40.90%	63.39%	63.88%	30.07%	63.96%	94.83%	100.00%	-
Tax	-743	-617	-608	-458	-635	-968	-1,228	-8.02%
YoY %	-20.42%	-1.48%	-32.75%	27.87%	34.40%	21.17%	-	-
Horiz. %	60.50%	50.24%	49.51%	37.30%	51.71%	78.83%	100.00%	-
NP	745	1,689	1,716	636	1,692	2,482	2,410	-17.75%
YoY %	-55.89%	-1.57%	169.81%	-62.41%	-31.83%	2.99%	-	-
Horiz. %	30.91%	70.08%	71.20%	26.39%	70.21%	102.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	793	1,614	1,579	725	1,741	2,482	2,410	-16.89%
YoY %	-50.87%	2.22%	117.79%	-58.36%	-29.85%	2.99%	-	-
Horiz. %	32.90%	66.97%	65.52%	30.08%	72.24%	102.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	49.93%	26.76%	26.16%	41.86%	27.29%	28.06%	33.75%	-
YoY %	86.58%	2.29%	-37.51%	53.39%	-2.74%	-16.86%	-	-
Horiz. %	147.94%	79.29%	77.51%	124.03%	80.86%	83.14%	100.00%	-
Total Cost	16,224	18,087	19,550	23,597	14,742	12,889	9,956	8.47%
YoY %	-10.30%	-7.48%	-17.15%	60.07%	14.38%	29.46%	-	-
Horiz. %	162.96%	181.67%	196.36%	237.01%	148.07%	129.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	29,639	29,999	29,793	29,777	23,771	28,252	27,096	1.50%
YoY %	-1.20%	0.69%	0.05%	25.27%	-15.86%	4.27%	-	-
Horiz. %	109.39%	110.71%	109.95%	109.89%	87.73%	104.27%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	434	417	3,307	1,677	-	-
YoY %	-	-	4.08%	-87.39%	97.20%	0.00%	-	-
Horiz. %	-	-	25.88%	24.87%	197.20%	100.00%	-	-
Div Payout %	-	-	27.49%	57.56%	189.98%	67.58%	-	-
YoY %	-	-	-52.24%	-69.70%	181.12%	0.00%	-	-
Horiz. %	-	-	40.68%	85.17%	281.12%	100.00%	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	29,639	29,999	29,793	29,777	23,771	28,252	27,096	1.50%
YoY %	-1.20%	0.69%	0.05%	25.27%	-15.86%	4.27%	-	-
Horiz. %	109.39%	110.71%	109.95%	109.89%	87.73%	104.27%	100.00%	-
NOSH	246,999	250,000	148,965	148,888	148,571	148,695	150,535	8.59%
YoY %	-1.20%	67.82%	0.05%	0.21%	-0.08%	-1.22%	-	-
Horiz. %	164.08%	166.07%	98.96%	98.91%	98.70%	98.78%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	4.39%	8.54%	8.07%	2.62%	10.30%	16.15%	19.49%	-
YoY %	-48.59%	5.82%	208.02%	-74.56%	-36.22%	-17.14%	-	-
Horiz. %	22.52%	43.82%	41.41%	13.44%	52.85%	82.86%	100.00%	-
ROE	2.68%	5.38%	5.30%	2.43%	7.32%	8.79%	8.89%	-
YoY %	-50.19%	1.51%	118.11%	-66.80%	-16.72%	-1.12%	-	-
Horiz. %	30.15%	60.52%	59.62%	27.33%	82.34%	98.88%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	6.87	7.91	14.28	16.28	11.06	10.34	8.21	-2.92%
YoY %	-13.15%	-44.61%	-12.29%	47.20%	6.96%	25.94%	-	-
Horiz. %	83.68%	96.35%	173.93%	198.29%	134.71%	125.94%	100.00%	-
EPS	0.32	0.65	1.06	0.49	1.17	1.67	1.60	-23.50%
YoY %	-50.77%	-38.68%	116.33%	-58.12%	-29.94%	4.37%	-	-
Horiz. %	20.00%	40.62%	66.25%	30.62%	73.12%	104.38%	100.00%	-
DPS	0.00	0.00	0.29	0.28	2.23	1.11	0.00	-
YoY %	0.00%	0.00%	3.57%	-87.44%	100.90%	0.00%	-	-
Horiz. %	0.00%	0.00%	26.13%	25.23%	200.90%	100.00%	-	-
NAPS	0.12	0.12	0.20	0.20	0.16	0.19	0.18	-6.52%
YoY %	0.00%	-40.00%	0.00%	25.00%	-15.79%	5.56%	-	-
Horiz. %	66.67%	66.67%	111.11%	111.11%	88.89%	105.56%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 148,888
RPS	6.73	7.85	8.44	9.62	6.52	6.10	4.91	5.39%
YoY %	-14.27%	-6.99%	-12.27%	47.55%	6.89%	24.24%	-	-
Horiz. %	137.07%	159.88%	171.89%	195.93%	132.79%	124.24%	100.00%	-
EPS	0.31	0.64	0.63	0.29	0.69	0.98	0.96	-17.15%
YoY %	-51.56%	1.59%	117.24%	-57.97%	-29.59%	2.08%	-	-
Horiz. %	32.29%	66.67%	65.62%	30.21%	71.88%	102.08%	100.00%	-
DPS	0.00	0.00	0.17	0.17	1.31	0.67	0.00	-
YoY %	0.00%	0.00%	0.00%	-87.02%	95.52%	0.00%	-	-
Horiz. %	0.00%	0.00%	25.37%	25.37%	195.52%	100.00%	-	-
NAPS	0.1176	0.119	0.1182	0.1182	0.0943	0.1121	0.1075	1.50%
YoY %	-1.18%	0.68%	0.00%	25.34%	-15.88%	4.28%	-	-
Horiz. %	109.40%	110.70%	109.95%	109.95%	87.72%	104.28%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.11	0.29	0.30	0.22	0.41	1.13	0.86	-
P/RPS	1.60	3.67	2.10	1.35	3.71	10.93	10.47	-26.86%
YoY %	-56.40%	74.76%	55.56%	-63.61%	-66.06%	4.39%	-	-
Horiz. %	15.28%	35.05%	20.06%	12.89%	35.43%	104.39%	100.00%	-
P/EPS	34.26	44.92	28.30	45.18	34.99	67.70	53.72	-7.21%
YoY %	-23.73%	58.73%	-37.36%	29.12%	-48.32%	26.02%	-	-
Horiz. %	63.78%	83.62%	52.68%	84.10%	65.13%	126.02%	100.00%	-
EY	2.92	2.23	3.53	2.21	2.86	1.48	1.86	7.79%
YoY %	30.94%	-36.83%	59.73%	-22.73%	93.24%	-20.43%	-	-
Horiz. %	156.99%	119.89%	189.78%	118.82%	153.76%	79.57%	100.00%	-
DY	0.00	0.00	0.97	1.27	5.43	0.98	0.00	-
YoY %	0.00%	0.00%	-23.62%	-76.61%	454.08%	0.00%	-	-
Horiz. %	0.00%	0.00%	98.98%	129.59%	554.08%	100.00%	-	-
P/NAPS	0.92	2.42	1.50	1.10	2.56	5.95	4.78	-23.99%
YoY %	-61.98%	61.33%	36.36%	-57.03%	-56.97%	24.48%	-	-
Horiz. %	19.25%	50.63%	31.38%	23.01%	53.56%	124.48%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	26/08/09	28/08/08	30/08/07	29/08/06	26/08/05	27/08/04	25/08/03	-
Price	0.12	0.29	0.50	0.29	0.57	1.06	1.05	-
P/RPS	1.75	3.67	3.50	1.78	5.15	10.25	12.78	-28.18%
YoY %	-52.32%	4.86%	96.63%	-65.44%	-49.76%	-19.80%	-	-
Horiz. %	13.69%	28.72%	27.39%	13.93%	40.30%	80.20%	100.00%	-
P/EPS	37.38	44.92	47.17	59.56	48.64	63.50	65.59	-8.93%
YoY %	-16.79%	-4.77%	-20.80%	22.45%	-23.40%	-3.19%	-	-
Horiz. %	56.99%	68.49%	71.92%	90.81%	74.16%	96.81%	100.00%	-
EY	2.68	2.23	2.12	1.68	2.06	1.57	1.52	9.90%
YoY %	20.18%	5.19%	26.19%	-18.45%	31.21%	3.29%	-	-
Horiz. %	176.32%	146.71%	139.47%	110.53%	135.53%	103.29%	100.00%	-
DY	0.00	0.00	0.58	0.97	3.91	1.05	0.00	-
YoY %	0.00%	0.00%	-40.21%	-75.19%	272.38%	0.00%	-	-
Horiz. %	0.00%	0.00%	55.24%	92.38%	372.38%	100.00%	-	-
P/NAPS	1.00	2.42	2.50	1.45	3.56	5.58	5.83	-25.44%
YoY %	-58.68%	-3.20%	72.41%	-59.27%	-36.20%	-4.29%	-	-
Horiz. %	17.15%	41.51%	42.88%	24.87%	61.06%	95.71%	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