Highlights

[BTECH] QoQ Annualized Quarter Result on 2013-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 20-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -1.59%    YoY -     48.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 23,152 21,712 24,552 23,906 23,072 20,752 21,761 4.23%
  QoQ % 6.63% -11.57% 2.70% 3.62% 11.18% -4.64% -
  Horiz. % 106.39% 99.77% 112.83% 109.86% 106.02% 95.36% 100.00%
PBT 7,466 5,288 4,607 4,904 4,886 4,208 3,808 56.84%
  QoQ % 41.19% 14.78% -6.06% 0.37% 16.11% 10.50% -
  Horiz. % 196.06% 138.87% 120.98% 128.78% 128.31% 110.50% 100.00%
Tax -1,210 -1,408 -1,184 -1,254 -1,228 -1,080 -1,252 -2.26%
  QoQ % 14.06% -18.92% 5.63% -2.17% -13.70% 13.74% -
  Horiz. % 96.65% 112.46% 94.57% 100.21% 98.08% 86.26% 100.00%
NP 6,256 3,880 3,423 3,649 3,658 3,128 2,556 81.92%
  QoQ % 61.24% 13.35% -6.20% -0.24% 16.94% 22.38% -
  Horiz. % 244.76% 151.80% 133.92% 142.78% 143.11% 122.38% 100.00%
NP to SH 6,224 3,916 3,350 3,517 3,574 3,076 2,440 87.01%
  QoQ % 58.94% 16.90% -4.76% -1.59% 16.19% 26.07% -
  Horiz. % 255.08% 160.49% 137.30% 144.15% 146.48% 126.07% 100.00%
Tax Rate 16.21 % 26.63 % 25.70 % 25.58 % 25.13 % 25.67 % 32.88 % -37.67%
  QoQ % -39.13% 3.62% 0.47% 1.79% -2.10% -21.93% -
  Horiz. % 49.30% 80.99% 78.16% 77.80% 76.43% 78.07% 100.00%
Total Cost 16,896 17,832 21,129 20,257 19,414 17,624 19,205 -8.21%
  QoQ % -5.25% -15.60% 4.30% 4.34% 10.16% -8.23% -
  Horiz. % 87.98% 92.85% 110.02% 105.48% 101.09% 91.77% 100.00%
Net Worth 45,360 42,840 42,840 42,840 40,319 42,840 40,511 7.85%
  QoQ % 5.88% 0.00% 0.00% 6.25% -5.88% 5.75% -
  Horiz. % 111.97% 105.75% 105.75% 105.75% 99.53% 105.75% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 45,360 42,840 42,840 42,840 40,319 42,840 40,511 7.85%
  QoQ % 5.88% 0.00% 0.00% 6.25% -5.88% 5.75% -
  Horiz. % 111.97% 105.75% 105.75% 105.75% 99.53% 105.75% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 253,195 -0.32%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.47% -
  Horiz. % 99.53% 99.53% 99.53% 99.53% 99.53% 99.53% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 27.02 % 17.87 % 13.94 % 15.26 % 15.85 % 15.07 % 11.75 % 74.49%
  QoQ % 51.20% 28.19% -8.65% -3.72% 5.18% 28.26% -
  Horiz. % 229.96% 152.09% 118.64% 129.87% 134.89% 128.26% 100.00%
ROE 13.72 % 9.14 % 7.82 % 8.21 % 8.86 % 7.18 % 6.02 % 73.44%
  QoQ % 50.11% 16.88% -4.75% -7.34% 23.40% 19.27% -
  Horiz. % 227.91% 151.83% 129.90% 136.38% 147.18% 119.27% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.19 8.62 9.74 9.49 9.16 8.23 8.59 4.62%
  QoQ % 6.61% -11.50% 2.63% 3.60% 11.30% -4.19% -
  Horiz. % 106.98% 100.35% 113.39% 110.48% 106.64% 95.81% 100.00%
EPS 2.46 1.56 1.33 1.40 1.42 1.24 0.97 86.29%
  QoQ % 57.69% 17.29% -5.00% -1.41% 14.52% 27.84% -
  Horiz. % 253.61% 160.82% 137.11% 144.33% 146.39% 127.84% 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 0.1800 0.1700 0.1700 0.1700 0.1600 0.1700 0.1600 8.19%
  QoQ % 5.88% 0.00% 0.00% 6.25% -5.88% 6.25% -
  Horiz. % 112.50% 106.25% 106.25% 106.25% 100.00% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,210
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.19 8.62 9.74 9.49 9.16 8.23 8.64 4.21%
  QoQ % 6.61% -11.50% 2.63% 3.60% 11.30% -4.75% -
  Horiz. % 106.37% 99.77% 112.73% 109.84% 106.02% 95.25% 100.00%
EPS 2.46 1.56 1.33 1.40 1.42 1.24 0.97 86.29%
  QoQ % 57.69% 17.29% -5.00% -1.41% 14.52% 27.84% -
  Horiz. % 253.61% 160.82% 137.11% 144.33% 146.39% 127.84% 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 0.1800 0.1700 0.1700 0.1700 0.1600 0.1700 0.1608 7.83%
  QoQ % 5.88% 0.00% 0.00% 6.25% -5.88% 5.72% -
  Horiz. % 111.94% 105.72% 105.72% 105.72% 99.50% 105.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.2300 0.1800 0.1700 0.1650 0.1500 0.1400 0.1200 -
P/RPS 2.50 2.09 1.74 1.74 1.64 1.70 1.40 47.35%
  QoQ % 19.62% 20.11% 0.00% 6.10% -3.53% 21.43% -
  Horiz. % 178.57% 149.29% 124.29% 124.29% 117.14% 121.43% 100.00%
P/EPS 9.31 11.58 12.79 11.82 10.58 11.47 12.45 -17.66%
  QoQ % -19.60% -9.46% 8.21% 11.72% -7.76% -7.87% -
  Horiz. % 74.78% 93.01% 102.73% 94.94% 84.98% 92.13% 100.00%
EY 10.74 8.63 7.82 8.46 9.46 8.72 8.03 21.46%
  QoQ % 24.45% 10.36% -7.57% -10.57% 8.49% 8.59% -
  Horiz. % 133.75% 107.47% 97.38% 105.35% 117.81% 108.59% 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 1.28 1.06 1.00 0.97 0.94 0.82 0.75 42.95%
  QoQ % 20.75% 6.00% 3.09% 3.19% 14.63% 9.33% -
  Horiz. % 170.67% 141.33% 133.33% 129.33% 125.33% 109.33% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 23/05/14 26/02/14 20/11/13 27/08/13 28/05/13 27/02/13 -
Price 0.2200 0.2300 0.1700 0.1700 0.1550 0.1500 0.1050 -
P/RPS 2.39 2.67 1.74 1.79 1.69 1.82 1.22 56.76%
  QoQ % -10.49% 53.45% -2.79% 5.92% -7.14% 49.18% -
  Horiz. % 195.90% 218.85% 142.62% 146.72% 138.52% 149.18% 100.00%
P/EPS 8.91 14.80 12.79 12.18 10.93 12.29 10.90 -12.61%
  QoQ % -39.80% 15.72% 5.01% 11.44% -11.07% 12.75% -
  Horiz. % 81.74% 135.78% 117.34% 111.74% 100.28% 112.75% 100.00%
EY 11.23 6.76 7.82 8.21 9.15 8.14 9.18 14.42%
  QoQ % 66.12% -13.55% -4.75% -10.27% 12.41% -11.33% -
  Horiz. % 122.33% 73.64% 85.19% 89.43% 99.67% 88.67% 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 1.22 1.35 1.00 1.00 0.97 0.88 0.66 50.79%
  QoQ % -9.63% 35.00% 0.00% 3.09% 10.23% 33.33% -
  Horiz. % 184.85% 204.55% 151.52% 151.52% 146.97% 133.33% 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.
 


 

139  317  474  1273 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30-0.01 
 VC 0.295-0.01 
 BARAKAH 0.05-0.02 
 DAYANG 0.955-0.175 
 ARMADA 0.185-0.005 
 EKOVEST 0.7950.00 
 EKOVEST-WB 0.310.00 
 VC-PA 0.06-0.01 
 HSI-H6Q 0.55+0.025 
 VELESTO 0.265-0.02 
Partners & Brokers