[BTECH] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 31.56%
YoY- 184.91%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 16,979 18,601 19,528 24,133 21,019 12,643 15,794 1.21%
PBT 1,806 2,075 2,109 1,936 877 2,926 4,097 -12.75%
Tax -707 -660 -591 -530 -488 -687 -1,227 -8.77%
NP 1,099 1,415 1,518 1,406 389 2,239 2,870 -14.77%
-
NP to SH 1,153 1,404 1,452 1,359 477 2,239 2,870 -14.08%
-
Tax Rate 39.15% 31.81% 28.02% 27.38% 55.64% 23.48% 29.95% -
Total Cost 15,880 17,186 18,010 22,727 20,630 10,404 12,924 3.48%
-
Net Worth 30,830 30,699 31,733 29,450 28,319 27,981 27,199 2.10%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 434 417 1,634 1,677 -
Div Payout % - - - 31.94% 87.49% 73.01% 58.44% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 30,830 30,699 31,733 29,450 28,319 27,981 27,199 2.10%
NOSH 256,923 255,833 151,111 155,000 149,047 147,272 151,111 9.24%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.47% 7.61% 7.77% 5.83% 1.85% 17.71% 18.17% -
ROE 3.74% 4.57% 4.58% 4.61% 1.68% 8.00% 10.55% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 6.61 7.27 12.92 15.57 14.10 8.58 10.45 -7.34%
EPS 0.45 0.55 0.96 0.88 0.32 1.52 1.90 -21.32%
DPS 0.00 0.00 0.00 0.28 0.28 1.11 1.11 -
NAPS 0.12 0.12 0.21 0.19 0.19 0.19 0.18 -6.52%
Adjusted Per Share Value based on latest NOSH - 155,000
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 6.74 7.38 7.75 9.58 8.34 5.02 6.27 1.21%
EPS 0.46 0.56 0.58 0.54 0.19 0.89 1.14 -14.02%
DPS 0.00 0.00 0.00 0.17 0.17 0.65 0.67 -
NAPS 0.1223 0.1218 0.1259 0.1169 0.1124 0.111 0.1079 2.10%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.11 0.15 0.29 0.22 0.46 0.93 1.28 -
P/RPS 1.66 2.06 2.24 1.41 3.26 10.83 12.25 -28.30%
P/EPS 24.51 27.33 30.18 25.09 143.74 61.17 67.39 -15.49%
EY 4.08 3.66 3.31 3.99 0.70 1.63 1.48 18.39%
DY 0.00 0.00 0.00 1.27 0.61 1.19 0.87 -
P/NAPS 0.92 1.25 1.38 1.16 2.42 4.89 7.11 -28.85%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 23/02/09 27/02/08 28/02/07 28/02/06 28/02/05 26/02/04 -
Price 0.12 0.15 0.38 0.40 0.40 0.80 1.27 -
P/RPS 1.82 2.06 2.94 2.57 2.84 9.32 12.15 -27.10%
P/EPS 26.74 27.33 39.55 45.62 124.99 52.62 66.87 -14.15%
EY 3.74 3.66 2.53 2.19 0.80 1.90 1.50 16.43%
DY 0.00 0.00 0.00 0.70 0.70 1.39 0.87 -
P/NAPS 1.00 1.25 1.81 2.11 2.11 4.21 7.06 -27.77%

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