Highlights

[BTECH] QoQ Annualized Quarter Result on 2014-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 25-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -11.65%    YoY -     56.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 26,308 27,616 23,796 23,404 23,152 21,712 24,552 4.73%
  QoQ % -4.74% 16.05% 1.67% 1.09% 6.63% -11.57% -
  Horiz. % 107.15% 112.48% 96.92% 95.32% 94.30% 88.43% 100.00%
PBT 5,626 5,544 6,137 6,706 7,466 5,288 4,607 14.29%
  QoQ % 1.48% -9.66% -8.49% -10.17% 41.19% 14.78% -
  Horiz. % 122.12% 120.34% 133.21% 145.58% 162.06% 114.78% 100.00%
Tax -1,410 -1,384 -957 -1,177 -1,210 -1,408 -1,184 12.39%
  QoQ % -1.88% -44.62% 18.71% 2.70% 14.06% -18.92% -
  Horiz. % 119.09% 116.89% 80.83% 99.44% 102.20% 118.92% 100.00%
NP 4,216 4,160 5,180 5,529 6,256 3,880 3,423 14.95%
  QoQ % 1.35% -19.69% -6.32% -11.62% 61.24% 13.35% -
  Horiz. % 123.17% 121.53% 151.33% 161.53% 182.76% 113.35% 100.00%
NP to SH 4,102 4,068 5,147 5,498 6,224 3,916 3,350 14.50%
  QoQ % 0.84% -20.96% -6.40% -11.65% 58.94% 16.90% -
  Horiz. % 122.45% 121.43% 153.64% 164.14% 185.79% 116.90% 100.00%
Tax Rate 25.06 % 24.96 % 15.59 % 17.55 % 16.21 % 26.63 % 25.70 % -1.67%
  QoQ % 0.40% 60.10% -11.17% 8.27% -39.13% 3.62% -
  Horiz. % 97.51% 97.12% 60.66% 68.29% 63.07% 103.62% 100.00%
Total Cost 22,092 23,456 18,616 17,874 16,896 17,832 21,129 3.02%
  QoQ % -5.82% 26.00% 4.15% 5.79% -5.25% -15.60% -
  Horiz. % 104.56% 111.01% 88.11% 84.60% 79.97% 84.40% 100.00%
Net Worth 47,879 47,879 45,372 45,360 45,360 42,840 42,840 7.72%
  QoQ % 0.00% 5.53% 0.03% 0.00% 5.88% 0.00% -
  Horiz. % 111.76% 111.76% 105.91% 105.88% 105.88% 100.00% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 3,175 - 1,588 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 199.95% 0.00% 100.00% - - - -
Div Payout % 77.41 % - % 30.85 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 250.92% 0.00% 100.00% - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 47,879 47,879 45,372 45,360 45,360 42,840 42,840 7.72%
  QoQ % 0.00% 5.53% 0.03% 0.00% 5.88% 0.00% -
  Horiz. % 111.76% 111.76% 105.91% 105.88% 105.88% 100.00% 100.00%
NOSH 252,000 252,000 252,068 252,000 252,000 252,000 252,000 -
  QoQ % 0.00% -0.03% 0.03% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.03% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 16.03 % 15.06 % 21.77 % 23.63 % 27.02 % 17.87 % 13.94 % 9.79%
  QoQ % 6.44% -30.82% -7.87% -12.55% 51.20% 28.19% -
  Horiz. % 114.99% 108.03% 156.17% 169.51% 193.83% 128.19% 100.00%
ROE 8.57 % 8.50 % 11.34 % 12.12 % 13.72 % 9.14 % 7.82 % 6.31%
  QoQ % 0.82% -25.04% -6.44% -11.66% 50.11% 16.88% -
  Horiz. % 109.59% 108.70% 145.01% 154.99% 175.45% 116.88% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 10.44 10.96 9.44 9.29 9.19 8.62 9.74 4.75%
  QoQ % -4.74% 16.10% 1.61% 1.09% 6.61% -11.50% -
  Horiz. % 107.19% 112.53% 96.92% 95.38% 94.35% 88.50% 100.00%
EPS 1.62 1.60 2.04 2.19 2.46 1.56 1.33 14.09%
  QoQ % 1.25% -21.57% -6.85% -10.98% 57.69% 17.29% -
  Horiz. % 121.80% 120.30% 153.38% 164.66% 184.96% 117.29% 100.00%
DPS 1.26 0.00 0.63 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 100.00% - - - -
NAPS 0.1900 0.1900 0.1800 0.1800 0.1800 0.1700 0.1700 7.72%
  QoQ % 0.00% 5.56% 0.00% 0.00% 5.88% 0.00% -
  Horiz. % 111.76% 111.76% 105.88% 105.88% 105.88% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 10.44 10.96 9.44 9.29 9.19 8.62 9.74 4.75%
  QoQ % -4.74% 16.10% 1.61% 1.09% 6.61% -11.50% -
  Horiz. % 107.19% 112.53% 96.92% 95.38% 94.35% 88.50% 100.00%
EPS 1.62 1.60 2.04 2.19 2.46 1.56 1.33 14.09%
  QoQ % 1.25% -21.57% -6.85% -10.98% 57.69% 17.29% -
  Horiz. % 121.80% 120.30% 153.38% 164.66% 184.96% 117.29% 100.00%
DPS 1.26 0.00 0.63 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 100.00% - - - -
NAPS 0.1900 0.1900 0.1800 0.1800 0.1800 0.1700 0.1700 7.72%
  QoQ % 0.00% 5.56% 0.00% 0.00% 5.88% 0.00% -
  Horiz. % 111.76% 111.76% 105.88% 105.88% 105.88% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.2900 0.2800 0.2400 0.3050 0.2300 0.1800 0.1700 -
P/RPS 2.78 2.56 2.54 3.28 2.50 2.09 1.74 36.78%
  QoQ % 8.59% 0.79% -22.56% 31.20% 19.62% 20.11% -
  Horiz. % 159.77% 147.13% 145.98% 188.51% 143.68% 120.11% 100.00%
P/EPS 17.82 17.35 11.75 13.98 9.31 11.58 12.79 24.82%
  QoQ % 2.71% 47.66% -15.95% 50.16% -19.60% -9.46% -
  Horiz. % 139.33% 135.65% 91.87% 109.30% 72.79% 90.54% 100.00%
EY 5.61 5.77 8.51 7.15 10.74 8.63 7.82 -19.91%
  QoQ % -2.77% -32.20% 19.02% -33.43% 24.45% 10.36% -
  Horiz. % 71.74% 73.79% 108.82% 91.43% 137.34% 110.36% 100.00%
DY 4.34 0.00 2.63 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 165.02% 0.00% 100.00% - - - -
P/NAPS 1.53 1.47 1.33 1.69 1.28 1.06 1.00 32.88%
  QoQ % 4.08% 10.53% -21.30% 32.03% 20.75% 6.00% -
  Horiz. % 153.00% 147.00% 133.00% 169.00% 128.00% 106.00% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 27/05/15 27/02/15 25/11/14 27/08/14 23/05/14 26/02/14 -
Price 0.2300 0.3100 0.3050 0.3250 0.2200 0.2300 0.1700 -
P/RPS 2.20 2.83 3.23 3.50 2.39 2.67 1.74 16.98%
  QoQ % -22.26% -12.38% -7.71% 46.44% -10.49% 53.45% -
  Horiz. % 126.44% 162.64% 185.63% 201.15% 137.36% 153.45% 100.00%
P/EPS 14.13 19.20 14.94 14.89 8.91 14.80 12.79 6.89%
  QoQ % -26.41% 28.51% 0.34% 67.12% -39.80% 15.72% -
  Horiz. % 110.48% 150.12% 116.81% 116.42% 69.66% 115.72% 100.00%
EY 7.08 5.21 6.69 6.71 11.23 6.76 7.82 -6.43%
  QoQ % 35.89% -22.12% -0.30% -40.25% 66.12% -13.55% -
  Horiz. % 90.54% 66.62% 85.55% 85.81% 143.61% 86.45% 100.00%
DY 5.48 0.00 2.07 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 264.73% 0.00% 100.00% - - - -
P/NAPS 1.21 1.63 1.69 1.81 1.22 1.35 1.00 13.59%
  QoQ % -25.77% -3.55% -6.63% 48.36% -9.63% 35.00% -
  Horiz. % 121.00% 163.00% 169.00% 181.00% 122.00% 135.00% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers