Highlights

[BTECH] QoQ Annualized Quarter Result on 2012-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -1.44%    YoY -     53.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 23,072 20,752 21,761 21,197 20,660 20,556 18,546 15.69%
  QoQ % 11.18% -4.64% 2.66% 2.60% 0.51% 10.84% -
  Horiz. % 124.40% 111.89% 117.34% 114.30% 111.40% 110.84% 100.00%
PBT 4,886 4,208 3,808 3,548 3,508 3,228 4,173 11.10%
  QoQ % 16.11% 10.50% 7.33% 1.14% 8.67% -22.65% -
  Horiz. % 117.09% 100.84% 91.25% 85.02% 84.06% 77.35% 100.00%
Tax -1,228 -1,080 -1,252 -1,061 -984 -1,052 -1,067 9.83%
  QoQ % -13.70% 13.74% -17.96% -7.86% 6.46% 1.41% -
  Horiz. % 115.09% 101.22% 117.34% 99.47% 92.22% 98.59% 100.00%
NP 3,658 3,128 2,556 2,486 2,524 2,176 3,106 11.53%
  QoQ % 16.94% 22.38% 2.79% -1.48% 15.99% -29.94% -
  Horiz. % 117.77% 100.71% 82.29% 80.06% 81.26% 70.06% 100.00%
NP to SH 3,574 3,076 2,440 2,365 2,400 2,048 3,053 11.09%
  QoQ % 16.19% 26.07% 3.16% -1.44% 17.19% -32.92% -
  Horiz. % 117.07% 100.75% 79.92% 77.48% 78.61% 67.08% 100.00%
Tax Rate 25.13 % 25.67 % 32.88 % 29.91 % 28.05 % 32.59 % 25.57 % -1.15%
  QoQ % -2.10% -21.93% 9.93% 6.63% -13.93% 27.45% -
  Horiz. % 98.28% 100.39% 128.59% 116.97% 109.70% 127.45% 100.00%
Total Cost 19,414 17,624 19,205 18,710 18,136 18,380 15,440 16.51%
  QoQ % 10.16% -8.23% 2.64% 3.17% -1.33% 19.04% -
  Horiz. % 125.74% 114.15% 124.38% 121.18% 117.46% 119.04% 100.00%
Net Worth 40,319 42,840 40,511 40,319 40,319 40,319 40,428 -0.18%
  QoQ % -5.88% 5.75% 0.47% 0.00% 0.00% -0.27% -
  Horiz. % 99.73% 105.96% 100.20% 99.73% 99.73% 99.73% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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% 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% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 40,319 42,840 40,511 40,319 40,319 40,319 40,428 -0.18%
  QoQ % -5.88% 5.75% 0.47% 0.00% 0.00% -0.27% -
  Horiz. % 99.73% 105.96% 100.20% 99.73% 99.73% 99.73% 100.00%
NOSH 252,000 252,000 253,195 252,000 252,000 252,000 252,678 -0.18%
  QoQ % 0.00% -0.47% 0.47% 0.00% 0.00% -0.27% -
  Horiz. % 99.73% 99.73% 100.20% 99.73% 99.73% 99.73% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 15.85 % 15.07 % 11.75 % 11.73 % 12.22 % 10.59 % 16.75 % -3.62%
  QoQ % 5.18% 28.26% 0.17% -4.01% 15.39% -36.78% -
  Horiz. % 94.63% 89.97% 70.15% 70.03% 72.96% 63.22% 100.00%
ROE 8.86 % 7.18 % 6.02 % 5.87 % 5.95 % 5.08 % 7.55 % 11.27%
  QoQ % 23.40% 19.27% 2.56% -1.34% 17.13% -32.72% -
  Horiz. % 117.35% 95.10% 79.74% 77.75% 78.81% 67.28% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.16 8.23 8.59 8.41 8.20 8.16 7.34 15.93%
  QoQ % 11.30% -4.19% 2.14% 2.56% 0.49% 11.17% -
  Horiz. % 124.80% 112.13% 117.03% 114.58% 111.72% 111.17% 100.00%
EPS 1.42 1.24 0.97 0.93 0.96 0.80 1.21 11.27%
  QoQ % 14.52% 27.84% 4.30% -3.12% 20.00% -33.88% -
  Horiz. % 117.36% 102.48% 80.17% 76.86% 79.34% 66.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.48 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1600 0.1700 0.1600 0.1600 0.1600 0.1600 0.1600 -
  QoQ % -5.88% 6.25% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 106.25% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.16 8.23 8.64 8.41 8.20 8.16 7.36 15.72%
  QoQ % 11.30% -4.75% 2.73% 2.56% 0.49% 10.87% -
  Horiz. % 124.46% 111.82% 117.39% 114.27% 111.41% 110.87% 100.00%
EPS 1.42 1.24 0.97 0.93 0.96 0.80 1.21 11.27%
  QoQ % 14.52% 27.84% 4.30% -3.12% 20.00% -33.88% -
  Horiz. % 117.36% 102.48% 80.17% 76.86% 79.34% 66.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.48 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1600 0.1700 0.1608 0.1600 0.1600 0.1600 0.1604 -0.17%
  QoQ % -5.88% 5.72% 0.50% 0.00% 0.00% -0.25% -
  Horiz. % 99.75% 105.99% 100.25% 99.75% 99.75% 99.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.1500 0.1400 0.1200 0.1200 0.1300 0.1400 0.1500 -
P/RPS 1.64 1.70 1.40 1.43 1.59 1.72 2.04 -13.55%
  QoQ % -3.53% 21.43% -2.10% -10.06% -7.56% -15.69% -
  Horiz. % 80.39% 83.33% 68.63% 70.10% 77.94% 84.31% 100.00%
P/EPS 10.58 11.47 12.45 12.78 13.65 17.23 12.41 -10.10%
  QoQ % -7.76% -7.87% -2.58% -6.37% -20.78% 38.84% -
  Horiz. % 85.25% 92.43% 100.32% 102.98% 109.99% 138.84% 100.00%
EY 9.46 8.72 8.03 7.82 7.33 5.80 8.06 11.28%
  QoQ % 8.49% 8.59% 2.69% 6.68% 26.38% -28.04% -
  Horiz. % 117.37% 108.19% 99.63% 97.02% 90.94% 71.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.20 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.94 0.82 0.75 0.75 0.81 0.88 0.94 -
  QoQ % 14.63% 9.33% 0.00% -7.41% -7.95% -6.38% -
  Horiz. % 100.00% 87.23% 79.79% 79.79% 86.17% 93.62% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 28/05/13 27/02/13 27/11/12 28/08/12 18/05/12 29/02/12 -
Price 0.1550 0.1500 0.1050 0.1200 0.1400 0.1500 0.1200 -
P/RPS 1.69 1.82 1.22 1.43 1.71 1.84 1.63 2.44%
  QoQ % -7.14% 49.18% -14.69% -16.37% -7.07% 12.88% -
  Horiz. % 103.68% 111.66% 74.85% 87.73% 104.91% 112.88% 100.00%
P/EPS 10.93 12.29 10.90 12.78 14.70 18.46 9.93 6.61%
  QoQ % -11.07% 12.75% -14.71% -13.06% -20.37% 85.90% -
  Horiz. % 110.07% 123.77% 109.77% 128.70% 148.04% 185.90% 100.00%
EY 9.15 8.14 9.18 7.82 6.80 5.42 10.07 -6.19%
  QoQ % 12.41% -11.33% 17.39% 15.00% 25.46% -46.18% -
  Horiz. % 90.86% 80.83% 91.16% 77.66% 67.53% 53.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.97 0.88 0.66 0.75 0.88 0.94 0.75 18.72%
  QoQ % 10.23% 33.33% -12.00% -14.77% -6.38% 25.33% -
  Horiz. % 129.33% 117.33% 88.00% 100.00% 117.33% 125.33% 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.
 


 

296  249  521  1199 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.795+0.05 
 SAPNRG 0.260.00 
 HSI-H8F 0.13-0.06 
 EKOVEST 0.81+0.015 
 DYNACIA-PA 0.05+0.01 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.015+0.005 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 
 KHEESAN 0.475-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers