Highlights

[BTECH] QoQ Annualized Quarter Result on 2012-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     17.19%    YoY -     117.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 20,752 21,761 21,197 20,660 20,556 18,546 17,586 11.65%
  QoQ % -4.64% 2.66% 2.60% 0.51% 10.84% 5.45% -
  Horiz. % 118.00% 123.74% 120.53% 117.48% 116.88% 105.45% 100.00%
PBT 4,208 3,808 3,548 3,508 3,228 4,173 2,588 38.23%
  QoQ % 10.50% 7.33% 1.14% 8.67% -22.65% 61.24% -
  Horiz. % 162.60% 147.14% 137.09% 135.55% 124.73% 161.24% 100.00%
Tax -1,080 -1,252 -1,061 -984 -1,052 -1,067 -978 6.78%
  QoQ % 13.74% -17.96% -7.86% 6.46% 1.41% -9.03% -
  Horiz. % 110.35% 127.93% 108.45% 100.54% 107.49% 109.03% 100.00%
NP 3,128 2,556 2,486 2,524 2,176 3,106 1,609 55.68%
  QoQ % 22.38% 2.79% -1.48% 15.99% -29.94% 93.00% -
  Horiz. % 194.37% 158.82% 154.52% 156.84% 135.21% 193.00% 100.00%
NP to SH 3,076 2,440 2,365 2,400 2,048 3,053 1,536 58.81%
  QoQ % 26.07% 3.16% -1.44% 17.19% -32.92% 98.76% -
  Horiz. % 200.26% 158.85% 153.99% 156.25% 133.33% 198.76% 100.00%
Tax Rate 25.67 % 32.88 % 29.91 % 28.05 % 32.59 % 25.57 % 37.82 % -22.75%
  QoQ % -21.93% 9.93% 6.63% -13.93% 27.45% -32.39% -
  Horiz. % 67.87% 86.94% 79.09% 74.17% 86.17% 67.61% 100.00%
Total Cost 17,624 19,205 18,710 18,136 18,380 15,440 15,977 6.75%
  QoQ % -8.23% 2.64% 3.17% -1.33% 19.04% -3.36% -
  Horiz. % 110.31% 120.20% 117.11% 113.51% 115.04% 96.64% 100.00%
Net Worth 42,840 40,511 40,319 40,319 40,319 40,428 35,060 14.28%
  QoQ % 5.75% 0.47% 0.00% 0.00% -0.27% 15.31% -
  Horiz. % 122.19% 115.55% 115.00% 115.00% 115.00% 115.31% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - 1,212 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 39.73 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 42,840 40,511 40,319 40,319 40,319 40,428 35,060 14.28%
  QoQ % 5.75% 0.47% 0.00% 0.00% -0.27% 15.31% -
  Horiz. % 122.19% 115.55% 115.00% 115.00% 115.00% 115.31% 100.00%
NOSH 252,000 253,195 252,000 252,000 252,000 252,678 250,434 0.42%
  QoQ % -0.47% 0.47% 0.00% 0.00% -0.27% 0.90% -
  Horiz. % 100.62% 101.10% 100.62% 100.62% 100.62% 100.90% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 15.07 % 11.75 % 11.73 % 12.22 % 10.59 % 16.75 % 9.15 % 39.42%
  QoQ % 28.26% 0.17% -4.01% 15.39% -36.78% 83.06% -
  Horiz. % 164.70% 128.42% 128.20% 133.55% 115.74% 183.06% 100.00%
ROE 7.18 % 6.02 % 5.87 % 5.95 % 5.08 % 7.55 % 4.38 % 38.99%
  QoQ % 19.27% 2.56% -1.34% 17.13% -32.72% 72.37% -
  Horiz. % 163.93% 137.44% 134.02% 135.84% 115.98% 172.37% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 8.23 8.59 8.41 8.20 8.16 7.34 7.02 11.17%
  QoQ % -4.19% 2.14% 2.56% 0.49% 11.17% 4.56% -
  Horiz. % 117.24% 122.36% 119.80% 116.81% 116.24% 104.56% 100.00%
EPS 1.24 0.97 0.93 0.96 0.80 1.21 0.61 60.40%
  QoQ % 27.84% 4.30% -3.12% 20.00% -33.88% 98.36% -
  Horiz. % 203.28% 159.02% 152.46% 157.38% 131.15% 198.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.48 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1700 0.1600 0.1600 0.1600 0.1600 0.1600 0.1400 13.81%
  QoQ % 6.25% 0.00% 0.00% 0.00% 0.00% 14.29% -
  Horiz. % 121.43% 114.29% 114.29% 114.29% 114.29% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 8.23 8.64 8.41 8.20 8.16 7.36 6.98 11.60%
  QoQ % -4.75% 2.73% 2.56% 0.49% 10.87% 5.44% -
  Horiz. % 117.91% 123.78% 120.49% 117.48% 116.91% 105.44% 100.00%
EPS 1.24 0.97 0.93 0.96 0.80 1.21 0.61 60.40%
  QoQ % 27.84% 4.30% -3.12% 20.00% -33.88% 98.36% -
  Horiz. % 203.28% 159.02% 152.46% 157.38% 131.15% 198.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.48 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1700 0.1608 0.1600 0.1600 0.1600 0.1604 0.1391 14.30%
  QoQ % 5.72% 0.50% 0.00% 0.00% -0.25% 15.31% -
  Horiz. % 122.21% 115.60% 115.03% 115.03% 115.03% 115.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.1400 0.1200 0.1200 0.1300 0.1400 0.1500 0.0950 -
P/RPS 1.70 1.40 1.43 1.59 1.72 2.04 1.35 16.60%
  QoQ % 21.43% -2.10% -10.06% -7.56% -15.69% 51.11% -
  Horiz. % 125.93% 103.70% 105.93% 117.78% 127.41% 151.11% 100.00%
P/EPS 11.47 12.45 12.78 13.65 17.23 12.41 15.49 -18.14%
  QoQ % -7.87% -2.58% -6.37% -20.78% 38.84% -19.88% -
  Horiz. % 74.05% 80.37% 82.50% 88.12% 111.23% 80.12% 100.00%
EY 8.72 8.03 7.82 7.33 5.80 8.06 6.46 22.12%
  QoQ % 8.59% 2.69% 6.68% 26.38% -28.04% 24.77% -
  Horiz. % 134.98% 124.30% 121.05% 113.47% 89.78% 124.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.20 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.82 0.75 0.75 0.81 0.88 0.94 0.68 13.28%
  QoQ % 9.33% 0.00% -7.41% -7.95% -6.38% 38.24% -
  Horiz. % 120.59% 110.29% 110.29% 119.12% 129.41% 138.24% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 27/02/13 27/11/12 28/08/12 18/05/12 29/02/12 23/11/11 -
Price 0.1500 0.1050 0.1200 0.1400 0.1500 0.1200 0.1200 -
P/RPS 1.82 1.22 1.43 1.71 1.84 1.63 1.71 4.24%
  QoQ % 49.18% -14.69% -16.37% -7.07% 12.88% -4.68% -
  Horiz. % 106.43% 71.35% 83.63% 100.00% 107.60% 95.32% 100.00%
P/EPS 12.29 10.90 12.78 14.70 18.46 9.93 19.57 -26.64%
  QoQ % 12.75% -14.71% -13.06% -20.37% 85.90% -49.26% -
  Horiz. % 62.80% 55.70% 65.30% 75.11% 94.33% 50.74% 100.00%
EY 8.14 9.18 7.82 6.80 5.42 10.07 5.11 36.36%
  QoQ % -11.33% 17.39% 15.00% 25.46% -46.18% 97.06% -
  Horiz. % 159.30% 179.65% 153.03% 133.07% 106.07% 197.06% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.88 0.66 0.75 0.88 0.94 0.75 0.86 1.54%
  QoQ % 33.33% -12.00% -14.77% -6.38% 25.33% -12.79% -
  Horiz. % 102.33% 76.74% 87.21% 102.33% 109.30% 87.21% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers