Highlights

[BTECH] QoQ Annualized Quarter Result on 2010-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 24-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     0.93%    YoY -     51.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 16,550 15,096 15,942 16,121 15,776 14,848 17,486 -3.61%
  QoQ % 9.63% -5.31% -1.11% 2.19% 6.25% -15.09% -
  Horiz. % 94.65% 86.33% 91.17% 92.20% 90.22% 84.91% 100.00%
PBT 2,020 1,532 1,844 2,338 2,400 2,024 1,908 3.89%
  QoQ % 31.85% -16.92% -21.15% -2.56% 18.58% 6.08% -
  Horiz. % 105.87% 80.29% 96.65% 122.57% 125.79% 106.08% 100.00%
Tax -852 -744 -826 -720 -808 -728 -884 -2.43%
  QoQ % -14.52% 9.93% -14.72% 10.89% -10.99% 17.65% -
  Horiz. % 96.38% 84.16% 93.44% 81.45% 91.40% 82.35% 100.00%
NP 1,168 788 1,018 1,618 1,592 1,296 1,024 9.19%
  QoQ % 48.22% -22.59% -37.11% 1.68% 22.84% 26.56% -
  Horiz. % 114.06% 76.95% 99.41% 158.07% 155.47% 126.56% 100.00%
NP to SH 1,104 752 1,069 1,657 1,642 1,344 1,058 2.89%
  QoQ % 46.81% -29.65% -35.50% 0.93% 22.17% 27.03% -
  Horiz. % 104.35% 71.08% 101.04% 156.65% 155.20% 127.03% 100.00%
Tax Rate 42.18 % 48.56 % 44.79 % 30.79 % 33.67 % 35.97 % 46.33 % -6.08%
  QoQ % -13.14% 8.42% 45.47% -8.55% -6.39% -22.36% -
  Horiz. % 91.04% 104.81% 96.68% 66.46% 72.67% 77.64% 100.00%
Total Cost 15,382 14,308 14,924 14,502 14,184 13,552 16,462 -4.43%
  QoQ % 7.51% -4.13% 2.91% 2.25% 4.66% -17.68% -
  Horiz. % 93.44% 86.92% 90.66% 88.10% 86.16% 82.32% 100.00%
Net Worth 32,618 37,599 35,233 32,977 30,787 31,015 30,078 5.57%
  QoQ % -13.25% 6.72% 6.84% 7.11% -0.73% 3.12% -
  Horiz. % 108.44% 125.01% 117.14% 109.64% 102.36% 103.12% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 1,208 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 113.00 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 32,618 37,599 35,233 32,977 30,787 31,015 30,078 5.57%
  QoQ % -13.25% 6.72% 6.84% 7.11% -0.73% 3.12% -
  Horiz. % 108.44% 125.01% 117.14% 109.64% 102.36% 103.12% 100.00%
NOSH 250,909 268,571 251,666 253,673 256,562 258,461 250,652 0.07%
  QoQ % -6.58% 6.72% -0.79% -1.13% -0.73% 3.12% -
  Horiz. % 100.10% 107.15% 100.40% 101.21% 102.36% 103.12% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.06 % 5.22 % 6.39 % 10.04 % 10.09 % 8.73 % 5.86 % 13.26%
  QoQ % 35.25% -18.31% -36.35% -0.50% 15.58% 48.98% -
  Horiz. % 120.48% 89.08% 109.04% 171.33% 172.18% 148.98% 100.00%
ROE 3.38 % 2.00 % 3.03 % 5.03 % 5.33 % 4.33 % 3.52 % -2.68%
  QoQ % 69.00% -33.99% -39.76% -5.63% 23.09% 23.01% -
  Horiz. % 96.02% 56.82% 86.08% 142.90% 151.42% 123.01% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.60 5.62 6.33 6.36 6.15 5.74 6.98 -3.67%
  QoQ % 17.44% -11.22% -0.47% 3.41% 7.14% -17.77% -
  Horiz. % 94.56% 80.52% 90.69% 91.12% 88.11% 82.23% 100.00%
EPS 0.44 0.28 0.42 0.65 0.64 0.52 0.42 3.16%
  QoQ % 57.14% -33.33% -35.38% 1.56% 23.08% 23.81% -
  Horiz. % 104.76% 66.67% 100.00% 154.76% 152.38% 123.81% 100.00%
DPS 0.00 0.00 0.48 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1300 0.1400 0.1400 0.1300 0.1200 0.1200 0.1200 5.50%
  QoQ % -7.14% 0.00% 7.69% 8.33% 0.00% 0.00% -
  Horiz. % 108.33% 116.67% 116.67% 108.33% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.57 5.99 6.33 6.40 6.26 5.89 6.94 -3.60%
  QoQ % 9.68% -5.37% -1.09% 2.24% 6.28% -15.13% -
  Horiz. % 94.67% 86.31% 91.21% 92.22% 90.20% 84.87% 100.00%
EPS 0.44 0.30 0.42 0.66 0.65 0.53 0.42 3.16%
  QoQ % 46.67% -28.57% -36.36% 1.54% 22.64% 26.19% -
  Horiz. % 104.76% 71.43% 100.00% 157.14% 154.76% 126.19% 100.00%
DPS 0.00 0.00 0.48 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1294 0.1492 0.1398 0.1309 0.1222 0.1231 0.1194 5.52%
  QoQ % -13.27% 6.72% 6.80% 7.12% -0.73% 3.10% -
  Horiz. % 108.38% 124.96% 117.09% 109.63% 102.35% 103.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.1200 0.1050 0.1100 0.1300 0.1200 0.1000 0.1100 -
P/RPS 1.82 1.87 1.74 2.05 1.95 1.74 1.58 9.91%
  QoQ % -2.67% 7.47% -15.12% 5.13% 12.07% 10.13% -
  Horiz. % 115.19% 118.35% 110.13% 129.75% 123.42% 110.13% 100.00%
P/EPS 27.27 37.50 25.90 19.90 18.75 19.23 26.06 3.08%
  QoQ % -27.28% 44.79% 30.15% 6.13% -2.50% -26.21% -
  Horiz. % 104.64% 143.90% 99.39% 76.36% 71.95% 73.79% 100.00%
EY 3.67 2.67 3.86 5.03 5.33 5.20 3.84 -2.98%
  QoQ % 37.45% -30.83% -23.26% -5.63% 2.50% 35.42% -
  Horiz. % 95.57% 69.53% 100.52% 130.99% 138.80% 135.42% 100.00%
DY 0.00 0.00 4.36 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.92 0.75 0.79 1.00 1.00 0.83 0.92 -
  QoQ % 22.67% -5.06% -21.00% 0.00% 20.48% -9.78% -
  Horiz. % 100.00% 81.52% 85.87% 108.70% 108.70% 90.22% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 13/05/11 28/02/11 24/11/10 25/08/10 11/05/10 25/02/10 -
Price 0.1050 0.1600 0.1050 0.1300 0.1000 0.1300 0.1200 -
P/RPS 1.59 2.85 1.66 2.05 1.63 2.26 1.72 -5.12%
  QoQ % -44.21% 71.69% -19.02% 25.77% -27.88% 31.40% -
  Horiz. % 92.44% 165.70% 96.51% 119.19% 94.77% 131.40% 100.00%
P/EPS 23.86 57.14 24.72 19.90 15.63 25.00 28.43 -11.05%
  QoQ % -58.24% 131.15% 24.22% 27.32% -37.48% -12.06% -
  Horiz. % 83.93% 200.98% 86.95% 70.00% 54.98% 87.94% 100.00%
EY 4.19 1.75 4.05 5.03 6.40 4.00 3.52 12.35%
  QoQ % 139.43% -56.79% -19.48% -21.41% 60.00% 13.64% -
  Horiz. % 119.03% 49.72% 115.06% 142.90% 181.82% 113.64% 100.00%
DY 0.00 0.00 4.57 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.81 1.14 0.75 1.00 0.83 1.08 1.00 -13.14%
  QoQ % -28.95% 52.00% -25.00% 20.48% -23.15% 8.00% -
  Horiz. % 81.00% 114.00% 75.00% 100.00% 83.00% 108.00% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers