[BTECH] YoY TTM 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- 42.48%
YoY- -5.75%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 16,716 19,628 19,264 25,742 18,180 11,722 16,528 0.18%
PBT 1,286 2,232 2,367 1,481 1,666 2,646 4,406 -18.53%
Tax -830 -578 -686 -435 -636 -595 -1,471 -9.08%
NP 456 1,654 1,681 1,046 1,030 2,051 2,935 -26.65%
-
NP to SH 512 1,575 1,619 1,033 1,096 2,051 2,935 -25.23%
-
Tax Rate 64.54% 25.90% 28.98% 29.37% 38.18% 22.49% 33.39% -
Total Cost 16,260 17,974 17,583 24,696 17,150 9,671 13,593 3.02%
-
Net Worth 29,039 29,885 30,378 28,337 22,928 28,633 27,000 1.21%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - 434 417 1,634 1,677 - -
Div Payout % - - 26.81% 40.40% 149.15% 81.78% - -
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 29,039 29,885 30,378 28,337 22,928 28,633 27,000 1.21%
NOSH 241,999 249,047 151,891 149,142 152,857 150,701 149,999 8.29%
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 2.73% 8.43% 8.73% 4.06% 5.67% 17.50% 17.76% -
ROE 1.76% 5.27% 5.33% 3.65% 4.78% 7.16% 10.87% -
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 6.91 7.88 12.68 17.26 11.89 7.78 11.02 -7.47%
EPS 0.21 0.63 1.07 0.69 0.72 1.36 1.96 -31.05%
DPS 0.00 0.00 0.29 0.28 1.07 1.11 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 6.63 7.79 7.64 10.22 7.21 4.65 6.56 0.17%
EPS 0.20 0.63 0.64 0.41 0.43 0.81 1.16 -25.37%
DPS 0.00 0.00 0.17 0.17 0.65 0.67 0.00 -
NAPS 0.1152 0.1186 0.1205 0.1124 0.091 0.1136 0.1071 1.22%
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 1.45 2.54 3.23 1.56 4.88 13.37 11.07 -28.71%
P/EPS 47.27 31.63 38.47 38.98 80.89 76.42 62.35 -4.50%
EY 2.12 3.16 2.60 2.57 1.24 1.31 1.60 4.79%
DY 0.00 0.00 0.70 1.04 1.84 1.07 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 1.59 3.68 4.26 1.91 3.62 10.93 12.07 -28.64%
P/EPS 51.99 45.86 50.66 47.64 59.97 62.46 67.97 -4.36%
EY 1.92 2.18 1.97 2.10 1.67 1.60 1.47 4.54%
DY 0.00 0.00 0.53 0.85 2.49 1.31 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