Highlights

[BTECH] QoQ Annualized Quarter Result on 2010-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     22.17%    YoY -     42.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 15,096 15,942 16,121 15,776 14,848 17,486 16,825 -6.98%
  QoQ % -5.31% -1.11% 2.19% 6.25% -15.09% 3.93% -
  Horiz. % 89.72% 94.75% 95.82% 93.76% 88.25% 103.93% 100.00%
PBT 1,532 1,844 2,338 2,400 2,024 1,908 2,004 -16.41%
  QoQ % -16.92% -21.15% -2.56% 18.58% 6.08% -4.79% -
  Horiz. % 76.45% 92.02% 116.70% 119.76% 101.00% 95.21% 100.00%
Tax -744 -826 -720 -808 -728 -884 -917 -13.04%
  QoQ % 9.93% -14.72% 10.89% -10.99% 17.65% 3.63% -
  Horiz. % 81.10% 90.04% 78.49% 88.08% 79.36% 96.37% 100.00%
NP 788 1,018 1,618 1,592 1,296 1,024 1,086 -19.30%
  QoQ % -22.59% -37.11% 1.68% 22.84% 26.56% -5.77% -
  Horiz. % 72.52% 93.68% 148.96% 146.50% 119.26% 94.23% 100.00%
NP to SH 752 1,069 1,657 1,642 1,344 1,058 1,092 -22.04%
  QoQ % -29.65% -35.50% 0.93% 22.17% 27.03% -3.11% -
  Horiz. % 68.86% 97.89% 151.77% 150.37% 123.08% 96.89% 100.00%
Tax Rate 48.56 % 44.79 % 30.79 % 33.67 % 35.97 % 46.33 % 45.78 % 4.01%
  QoQ % 8.42% 45.47% -8.55% -6.39% -22.36% 1.20% -
  Horiz. % 106.07% 97.84% 67.26% 73.55% 78.57% 101.20% 100.00%
Total Cost 14,308 14,924 14,502 14,184 13,552 16,462 15,738 -6.16%
  QoQ % -4.13% 2.91% 2.25% 4.66% -17.68% 4.60% -
  Horiz. % 90.91% 94.82% 92.15% 90.12% 86.11% 104.60% 100.00%
Net Worth 37,599 35,233 32,977 30,787 31,015 30,078 29,781 16.83%
  QoQ % 6.72% 6.84% 7.11% -0.73% 3.12% 1.00% -
  Horiz. % 126.25% 118.30% 110.73% 103.38% 104.14% 101.00% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 1,208 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 113.00 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 37,599 35,233 32,977 30,787 31,015 30,078 29,781 16.83%
  QoQ % 6.72% 6.84% 7.11% -0.73% 3.12% 1.00% -
  Horiz. % 126.25% 118.30% 110.73% 103.38% 104.14% 101.00% 100.00%
NOSH 268,571 251,666 253,673 256,562 258,461 250,652 248,181 5.41%
  QoQ % 6.72% -0.79% -1.13% -0.73% 3.12% 1.00% -
  Horiz. % 108.22% 101.40% 102.21% 103.38% 104.14% 101.00% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.22 % 6.39 % 10.04 % 10.09 % 8.73 % 5.86 % 6.46 % -13.26%
  QoQ % -18.31% -36.35% -0.50% 15.58% 48.98% -9.29% -
  Horiz. % 80.80% 98.92% 155.42% 156.19% 135.14% 90.71% 100.00%
ROE 2.00 % 3.03 % 5.03 % 5.33 % 4.33 % 3.52 % 3.67 % -33.31%
  QoQ % -33.99% -39.76% -5.63% 23.09% 23.01% -4.09% -
  Horiz. % 54.50% 82.56% 137.06% 145.23% 117.98% 95.91% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 5.62 6.33 6.36 6.15 5.74 6.98 6.78 -11.77%
  QoQ % -11.22% -0.47% 3.41% 7.14% -17.77% 2.95% -
  Horiz. % 82.89% 93.36% 93.81% 90.71% 84.66% 102.95% 100.00%
EPS 0.28 0.42 0.65 0.64 0.52 0.42 0.44 -26.04%
  QoQ % -33.33% -35.38% 1.56% 23.08% 23.81% -4.55% -
  Horiz. % 63.64% 95.45% 147.73% 145.45% 118.18% 95.45% 100.00%
DPS 0.00 0.48 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1400 0.1400 0.1300 0.1200 0.1200 0.1200 0.1200 10.83%
  QoQ % 0.00% 7.69% 8.33% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 116.67% 108.33% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,210
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 5.99 6.33 6.40 6.26 5.89 6.94 6.68 -7.02%
  QoQ % -5.37% -1.09% 2.24% 6.28% -15.13% 3.89% -
  Horiz. % 89.67% 94.76% 95.81% 93.71% 88.17% 103.89% 100.00%
EPS 0.30 0.42 0.66 0.65 0.53 0.42 0.43 -21.35%
  QoQ % -28.57% -36.36% 1.54% 22.64% 26.19% -2.33% -
  Horiz. % 69.77% 97.67% 153.49% 151.16% 123.26% 97.67% 100.00%
DPS 0.00 0.48 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1492 0.1398 0.1309 0.1222 0.1231 0.1194 0.1182 16.81%
  QoQ % 6.72% 6.80% 7.12% -0.73% 3.10% 1.02% -
  Horiz. % 126.23% 118.27% 110.74% 103.38% 104.15% 101.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.1050 0.1100 0.1300 0.1200 0.1000 0.1100 0.1000 -
P/RPS 1.87 1.74 2.05 1.95 1.74 1.58 1.48 16.89%
  QoQ % 7.47% -15.12% 5.13% 12.07% 10.13% 6.76% -
  Horiz. % 126.35% 117.57% 138.51% 131.76% 117.57% 106.76% 100.00%
P/EPS 37.50 25.90 19.90 18.75 19.23 26.06 22.73 39.66%
  QoQ % 44.79% 30.15% 6.13% -2.50% -26.21% 14.65% -
  Horiz. % 164.98% 113.95% 87.55% 82.49% 84.60% 114.65% 100.00%
EY 2.67 3.86 5.03 5.33 5.20 3.84 4.40 -28.35%
  QoQ % -30.83% -23.26% -5.63% 2.50% 35.42% -12.73% -
  Horiz. % 60.68% 87.73% 114.32% 121.14% 118.18% 87.27% 100.00%
DY 0.00 4.36 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.75 0.79 1.00 1.00 0.83 0.92 0.83 -6.54%
  QoQ % -5.06% -21.00% 0.00% 20.48% -9.78% 10.84% -
  Horiz. % 90.36% 95.18% 120.48% 120.48% 100.00% 110.84% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 13/05/11 28/02/11 24/11/10 25/08/10 11/05/10 25/02/10 25/11/09 -
Price 0.1600 0.1050 0.1300 0.1000 0.1300 0.1200 0.1100 -
P/RPS 2.85 1.66 2.05 1.63 2.26 1.72 1.62 45.78%
  QoQ % 71.69% -19.02% 25.77% -27.88% 31.40% 6.17% -
  Horiz. % 175.93% 102.47% 126.54% 100.62% 139.51% 106.17% 100.00%
P/EPS 57.14 24.72 19.90 15.63 25.00 28.43 25.00 73.60%
  QoQ % 131.15% 24.22% 27.32% -37.48% -12.06% 13.72% -
  Horiz. % 228.56% 98.88% 79.60% 62.52% 100.00% 113.72% 100.00%
EY 1.75 4.05 5.03 6.40 4.00 3.52 4.00 -42.40%
  QoQ % -56.79% -19.48% -21.41% 60.00% 13.64% -12.00% -
  Horiz. % 43.75% 101.25% 125.75% 160.00% 100.00% 88.00% 100.00%
DY 0.00 4.57 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.14 0.75 1.00 0.83 1.08 1.00 0.92 15.38%
  QoQ % 52.00% -25.00% 20.48% -23.15% 8.00% 8.70% -
  Horiz. % 123.91% 81.52% 108.70% 90.22% 117.39% 108.70% 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