Highlights

[BTECH] QoQ Annualized Quarter Result on 2009-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -12.58%    YoY -     -51.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 14,848 17,486 16,825 16,466 15,840 18,928 19,338 -16.17%
  QoQ % -15.09% 3.93% 2.18% 3.95% -16.31% -2.12% -
  Horiz. % 76.78% 90.42% 87.00% 85.15% 81.91% 97.88% 100.00%
PBT 2,024 1,908 2,004 1,992 1,800 2,077 3,056 -24.04%
  QoQ % 6.08% -4.79% 0.60% 10.67% -13.34% -32.04% -
  Horiz. % 66.23% 62.43% 65.58% 65.18% 58.90% 67.96% 100.00%
Tax -728 -884 -917 -858 -544 -644 -690 3.58%
  QoQ % 17.65% 3.63% -6.92% -57.72% 15.53% 6.76% -
  Horiz. % 105.41% 127.99% 132.82% 124.23% 78.76% 93.24% 100.00%
NP 1,296 1,024 1,086 1,134 1,256 1,433 2,365 -33.07%
  QoQ % 26.56% -5.77% -4.17% -9.71% -12.35% -39.42% -
  Horiz. % 54.79% 43.29% 45.94% 47.94% 53.10% 60.58% 100.00%
NP to SH 1,344 1,058 1,092 1,154 1,320 1,422 2,281 -29.75%
  QoQ % 27.03% -3.11% -5.37% -12.58% -7.17% -37.67% -
  Horiz. % 58.91% 46.38% 47.87% 50.58% 57.86% 62.33% 100.00%
Tax Rate 35.97 % 46.33 % 45.78 % 43.07 % 30.22 % 31.01 % 22.60 % 36.36%
  QoQ % -22.36% 1.20% 6.29% 42.52% -2.55% 37.21% -
  Horiz. % 159.16% 205.00% 202.57% 190.58% 133.72% 137.21% 100.00%
Total Cost 13,552 16,462 15,738 15,332 14,584 17,495 16,973 -13.95%
  QoQ % -17.68% 4.60% 2.65% 5.13% -16.64% 3.07% -
  Horiz. % 79.84% 96.99% 92.73% 90.33% 85.92% 103.07% 100.00%
Net Worth 31,015 30,078 29,781 30,104 30,461 30,085 30,194 1.81%
  QoQ % 3.12% 1.00% -1.07% -1.17% 1.25% -0.36% -
  Horiz. % 102.72% 99.62% 98.63% 99.70% 100.89% 99.64% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 31,015 30,078 29,781 30,104 30,461 30,085 30,194 1.81%
  QoQ % 3.12% 1.00% -1.07% -1.17% 1.25% -0.36% -
  Horiz. % 102.72% 99.62% 98.63% 99.70% 100.89% 99.64% 100.00%
NOSH 258,461 250,652 248,181 250,869 253,846 250,714 251,617 1.81%
  QoQ % 3.12% 1.00% -1.07% -1.17% 1.25% -0.36% -
  Horiz. % 102.72% 99.62% 98.63% 99.70% 100.89% 99.64% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.73 % 5.86 % 6.46 % 6.89 % 7.93 % 7.57 % 12.23 % -20.14%
  QoQ % 48.98% -9.29% -6.24% -13.11% 4.76% -38.10% -
  Horiz. % 71.38% 47.91% 52.82% 56.34% 64.84% 61.90% 100.00%
ROE 4.33 % 3.52 % 3.67 % 3.83 % 4.33 % 4.73 % 7.56 % -31.06%
  QoQ % 23.01% -4.09% -4.18% -11.55% -8.46% -37.43% -
  Horiz. % 57.28% 46.56% 48.54% 50.66% 57.28% 62.57% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 5.74 6.98 6.78 6.56 6.24 7.55 7.69 -17.73%
  QoQ % -17.77% 2.95% 3.35% 5.13% -17.35% -1.82% -
  Horiz. % 74.64% 90.77% 88.17% 85.31% 81.14% 98.18% 100.00%
EPS 0.52 0.42 0.44 0.46 0.52 0.56 0.91 -31.16%
  QoQ % 23.81% -4.55% -4.35% -11.54% -7.14% -38.46% -
  Horiz. % 57.14% 46.15% 48.35% 50.55% 57.14% 61.54% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1200 0.1200 0.1200 0.1200 0.1200 0.1200 0.1200 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,210
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 5.89 6.94 6.68 6.53 6.29 7.51 7.67 -16.16%
  QoQ % -15.13% 3.89% 2.30% 3.82% -16.25% -2.09% -
  Horiz. % 76.79% 90.48% 87.09% 85.14% 82.01% 97.91% 100.00%
EPS 0.53 0.42 0.43 0.46 0.52 0.56 0.91 -30.28%
  QoQ % 26.19% -2.33% -6.52% -11.54% -7.14% -38.46% -
  Horiz. % 58.24% 46.15% 47.25% 50.55% 57.14% 61.54% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1231 0.1194 0.1182 0.1195 0.1209 0.1194 0.1198 1.83%
  QoQ % 3.10% 1.02% -1.09% -1.16% 1.26% -0.33% -
  Horiz. % 102.75% 99.67% 98.66% 99.75% 100.92% 99.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.1000 0.1100 0.1000 0.1100 0.1000 0.1500 0.2000 -
P/RPS 1.74 1.58 1.48 1.68 1.60 1.99 2.60 -23.51%
  QoQ % 10.13% 6.76% -11.90% 5.00% -19.60% -23.46% -
  Horiz. % 66.92% 60.77% 56.92% 64.62% 61.54% 76.54% 100.00%
P/EPS 19.23 26.06 22.73 23.91 19.23 26.45 22.06 -8.75%
  QoQ % -26.21% 14.65% -4.94% 24.34% -27.30% 19.90% -
  Horiz. % 87.17% 118.13% 103.04% 108.39% 87.17% 119.90% 100.00%
EY 5.20 3.84 4.40 4.18 5.20 3.78 4.53 9.64%
  QoQ % 35.42% -12.73% 5.26% -19.62% 37.57% -16.56% -
  Horiz. % 114.79% 84.77% 97.13% 92.27% 114.79% 83.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.83 0.92 0.83 0.92 0.83 1.25 1.67 -37.28%
  QoQ % -9.78% 10.84% -9.78% 10.84% -33.60% -25.15% -
  Horiz. % 49.70% 55.09% 49.70% 55.09% 49.70% 74.85% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 11/05/10 25/02/10 25/11/09 26/08/09 14/05/09 23/02/09 18/11/08 -
Price 0.1300 0.1200 0.1100 0.1200 0.1300 0.1500 0.2900 -
P/RPS 2.26 1.72 1.62 1.83 2.08 1.99 3.77 -28.93%
  QoQ % 31.40% 6.17% -11.48% -12.02% 4.52% -47.21% -
  Horiz. % 59.95% 45.62% 42.97% 48.54% 55.17% 52.79% 100.00%
P/EPS 25.00 28.43 25.00 26.09 25.00 26.45 31.99 -15.17%
  QoQ % -12.06% 13.72% -4.18% 4.36% -5.48% -17.32% -
  Horiz. % 78.15% 88.87% 78.15% 81.56% 78.15% 82.68% 100.00%
EY 4.00 3.52 4.00 3.83 4.00 3.78 3.13 17.78%
  QoQ % 13.64% -12.00% 4.44% -4.25% 5.82% 20.77% -
  Horiz. % 127.80% 112.46% 127.80% 122.36% 127.80% 120.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.08 1.00 0.92 1.00 1.08 1.25 2.42 -41.63%
  QoQ % 8.00% 8.70% -8.00% -7.41% -13.60% -48.35% -
  Horiz. % 44.63% 41.32% 38.02% 41.32% 44.63% 51.65% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers