Highlights

[BTECH] QoQ Annualized Quarter Result on 2009-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -5.37%    YoY -     -52.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 15,776 14,848 17,486 16,825 16,466 15,840 18,928 -11.46%
  QoQ % 6.25% -15.09% 3.93% 2.18% 3.95% -16.31% -
  Horiz. % 83.35% 78.44% 92.38% 88.89% 86.99% 83.69% 100.00%
PBT 2,400 2,024 1,908 2,004 1,992 1,800 2,077 10.15%
  QoQ % 18.58% 6.08% -4.79% 0.60% 10.67% -13.34% -
  Horiz. % 115.55% 97.45% 91.86% 96.49% 95.91% 86.66% 100.00%
Tax -808 -728 -884 -917 -858 -544 -644 16.38%
  QoQ % -10.99% 17.65% 3.63% -6.92% -57.72% 15.53% -
  Horiz. % 125.47% 113.04% 137.27% 142.44% 133.23% 84.47% 100.00%
NP 1,592 1,296 1,024 1,086 1,134 1,256 1,433 7.29%
  QoQ % 22.84% 26.56% -5.77% -4.17% -9.71% -12.35% -
  Horiz. % 111.10% 90.44% 71.46% 75.83% 79.13% 87.65% 100.00%
NP to SH 1,642 1,344 1,058 1,092 1,154 1,320 1,422 10.09%
  QoQ % 22.17% 27.03% -3.11% -5.37% -12.58% -7.17% -
  Horiz. % 115.47% 94.51% 74.40% 76.79% 81.15% 92.83% 100.00%
Tax Rate 33.67 % 35.97 % 46.33 % 45.78 % 43.07 % 30.22 % 31.01 % 5.66%
  QoQ % -6.39% -22.36% 1.20% 6.29% 42.52% -2.55% -
  Horiz. % 108.58% 115.99% 149.40% 147.63% 138.89% 97.45% 100.00%
Total Cost 14,184 13,552 16,462 15,738 15,332 14,584 17,495 -13.09%
  QoQ % 4.66% -17.68% 4.60% 2.65% 5.13% -16.64% -
  Horiz. % 81.07% 77.46% 94.10% 89.96% 87.64% 83.36% 100.00%
Net Worth 30,787 31,015 30,078 29,781 30,104 30,461 30,085 1.55%
  QoQ % -0.73% 3.12% 1.00% -1.07% -1.17% 1.25% -
  Horiz. % 102.33% 103.09% 99.98% 98.99% 100.06% 101.25% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 30,787 31,015 30,078 29,781 30,104 30,461 30,085 1.55%
  QoQ % -0.73% 3.12% 1.00% -1.07% -1.17% 1.25% -
  Horiz. % 102.33% 103.09% 99.98% 98.99% 100.06% 101.25% 100.00%
NOSH 256,562 258,461 250,652 248,181 250,869 253,846 250,714 1.55%
  QoQ % -0.73% 3.12% 1.00% -1.07% -1.17% 1.25% -
  Horiz. % 102.33% 103.09% 99.98% 98.99% 100.06% 101.25% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.09 % 8.73 % 5.86 % 6.46 % 6.89 % 7.93 % 7.57 % 21.18%
  QoQ % 15.58% 48.98% -9.29% -6.24% -13.11% 4.76% -
  Horiz. % 133.29% 115.32% 77.41% 85.34% 91.02% 104.76% 100.00%
ROE 5.33 % 4.33 % 3.52 % 3.67 % 3.83 % 4.33 % 4.73 % 8.31%
  QoQ % 23.09% 23.01% -4.09% -4.18% -11.55% -8.46% -
  Horiz. % 112.68% 91.54% 74.42% 77.59% 80.97% 91.54% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 6.15 5.74 6.98 6.78 6.56 6.24 7.55 -12.81%
  QoQ % 7.14% -17.77% 2.95% 3.35% 5.13% -17.35% -
  Horiz. % 81.46% 76.03% 92.45% 89.80% 86.89% 82.65% 100.00%
EPS 0.64 0.52 0.42 0.44 0.46 0.52 0.56 9.34%
  QoQ % 23.08% 23.81% -4.55% -4.35% -11.54% -7.14% -
  Horiz. % 114.29% 92.86% 75.00% 78.57% 82.14% 92.86% 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 - 252,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 6.26 5.89 6.94 6.68 6.53 6.29 7.51 -11.46%
  QoQ % 6.28% -15.13% 3.89% 2.30% 3.82% -16.25% -
  Horiz. % 83.36% 78.43% 92.41% 88.95% 86.95% 83.75% 100.00%
EPS 0.65 0.53 0.42 0.43 0.46 0.52 0.56 10.48%
  QoQ % 22.64% 26.19% -2.33% -6.52% -11.54% -7.14% -
  Horiz. % 116.07% 94.64% 75.00% 76.79% 82.14% 92.86% 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 0.1222 0.1231 0.1194 0.1182 0.1195 0.1209 0.1194 1.56%
  QoQ % -0.73% 3.10% 1.02% -1.09% -1.16% 1.26% -
  Horiz. % 102.35% 103.10% 100.00% 98.99% 100.08% 101.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.1200 0.1000 0.1100 0.1000 0.1100 0.1000 0.1500 -
P/RPS 1.95 1.74 1.58 1.48 1.68 1.60 1.99 -1.35%
  QoQ % 12.07% 10.13% 6.76% -11.90% 5.00% -19.60% -
  Horiz. % 97.99% 87.44% 79.40% 74.37% 84.42% 80.40% 100.00%
P/EPS 18.75 19.23 26.06 22.73 23.91 19.23 26.45 -20.55%
  QoQ % -2.50% -26.21% 14.65% -4.94% 24.34% -27.30% -
  Horiz. % 70.89% 72.70% 98.53% 85.94% 90.40% 72.70% 100.00%
EY 5.33 5.20 3.84 4.40 4.18 5.20 3.78 25.82%
  QoQ % 2.50% 35.42% -12.73% 5.26% -19.62% 37.57% -
  Horiz. % 141.01% 137.57% 101.59% 116.40% 110.58% 137.57% 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 1.00 0.83 0.92 0.83 0.92 0.83 1.25 -13.86%
  QoQ % 20.48% -9.78% 10.84% -9.78% 10.84% -33.60% -
  Horiz. % 80.00% 66.40% 73.60% 66.40% 73.60% 66.40% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 11/05/10 25/02/10 25/11/09 26/08/09 14/05/09 23/02/09 -
Price 0.1000 0.1300 0.1200 0.1100 0.1200 0.1300 0.1500 -
P/RPS 1.63 2.26 1.72 1.62 1.83 2.08 1.99 -12.49%
  QoQ % -27.88% 31.40% 6.17% -11.48% -12.02% 4.52% -
  Horiz. % 81.91% 113.57% 86.43% 81.41% 91.96% 104.52% 100.00%
P/EPS 15.63 25.00 28.43 25.00 26.09 25.00 26.45 -29.65%
  QoQ % -37.48% -12.06% 13.72% -4.18% 4.36% -5.48% -
  Horiz. % 59.09% 94.52% 107.49% 94.52% 98.64% 94.52% 100.00%
EY 6.40 4.00 3.52 4.00 3.83 4.00 3.78 42.19%
  QoQ % 60.00% 13.64% -12.00% 4.44% -4.25% 5.82% -
  Horiz. % 169.31% 105.82% 93.12% 105.82% 101.32% 105.82% 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 1.08 1.00 0.92 1.00 1.08 1.25 -23.95%
  QoQ % -23.15% 8.00% 8.70% -8.00% -7.41% -13.60% -
  Horiz. % 66.40% 86.40% 80.00% 73.60% 80.00% 86.40% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers