Highlights

[BTECH] QoQ Annualized Quarter Result on 2010-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -35.50%    YoY -     1.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 17,586 16,550 15,096 15,942 16,121 15,776 14,848 11.93%
  QoQ % 6.26% 9.63% -5.31% -1.11% 2.19% 6.25% -
  Horiz. % 118.44% 111.46% 101.67% 107.37% 108.58% 106.25% 100.00%
PBT 2,588 2,020 1,532 1,844 2,338 2,400 2,024 17.79%
  QoQ % 28.12% 31.85% -16.92% -21.15% -2.56% 18.58% -
  Horiz. % 127.87% 99.80% 75.69% 91.11% 115.55% 118.58% 100.00%
Tax -978 -852 -744 -826 -720 -808 -728 21.78%
  QoQ % -14.87% -14.52% 9.93% -14.72% 10.89% -10.99% -
  Horiz. % 134.43% 117.03% 102.20% 113.46% 98.90% 110.99% 100.00%
NP 1,609 1,168 788 1,018 1,618 1,592 1,296 15.51%
  QoQ % 37.79% 48.22% -22.59% -37.11% 1.68% 22.84% -
  Horiz. % 124.18% 90.12% 60.80% 78.55% 124.90% 122.84% 100.00%
NP to SH 1,536 1,104 752 1,069 1,657 1,642 1,344 9.30%
  QoQ % 39.13% 46.81% -29.65% -35.50% 0.93% 22.17% -
  Horiz. % 114.29% 82.14% 55.95% 79.54% 123.31% 122.17% 100.00%
Tax Rate 37.82 % 42.18 % 48.56 % 44.79 % 30.79 % 33.67 % 35.97 % 3.40%
  QoQ % -10.34% -13.14% 8.42% 45.47% -8.55% -6.39% -
  Horiz. % 105.14% 117.26% 135.00% 124.52% 85.60% 93.61% 100.00%
Total Cost 15,977 15,382 14,308 14,924 14,502 14,184 13,552 11.59%
  QoQ % 3.87% 7.51% -4.13% 2.91% 2.25% 4.66% -
  Horiz. % 117.90% 113.50% 105.58% 110.12% 107.01% 104.66% 100.00%
Net Worth 35,060 32,618 37,599 35,233 32,977 30,787 31,015 8.51%
  QoQ % 7.49% -13.25% 6.72% 6.84% 7.11% -0.73% -
  Horiz. % 113.04% 105.17% 121.23% 113.60% 106.33% 99.27% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 1,208 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 35,060 32,618 37,599 35,233 32,977 30,787 31,015 8.51%
  QoQ % 7.49% -13.25% 6.72% 6.84% 7.11% -0.73% -
  Horiz. % 113.04% 105.17% 121.23% 113.60% 106.33% 99.27% 100.00%
NOSH 250,434 250,909 268,571 251,666 253,673 256,562 258,461 -2.08%
  QoQ % -0.19% -6.58% 6.72% -0.79% -1.13% -0.73% -
  Horiz. % 96.89% 97.08% 103.91% 97.37% 98.15% 99.27% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.15 % 7.06 % 5.22 % 6.39 % 10.04 % 10.09 % 8.73 % 3.18%
  QoQ % 29.60% 35.25% -18.31% -36.35% -0.50% 15.58% -
  Horiz. % 104.81% 80.87% 59.79% 73.20% 115.01% 115.58% 100.00%
ROE 4.38 % 3.38 % 2.00 % 3.03 % 5.03 % 5.33 % 4.33 % 0.77%
  QoQ % 29.59% 69.00% -33.99% -39.76% -5.63% 23.09% -
  Horiz. % 101.15% 78.06% 46.19% 69.98% 116.17% 123.09% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.02 6.60 5.62 6.33 6.36 6.15 5.74 14.35%
  QoQ % 6.36% 17.44% -11.22% -0.47% 3.41% 7.14% -
  Horiz. % 122.30% 114.98% 97.91% 110.28% 110.80% 107.14% 100.00%
EPS 0.61 0.44 0.28 0.42 0.65 0.64 0.52 11.22%
  QoQ % 38.64% 57.14% -33.33% -35.38% 1.56% 23.08% -
  Horiz. % 117.31% 84.62% 53.85% 80.77% 125.00% 123.08% 100.00%
DPS 0.00 0.00 0.00 0.48 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1400 0.1300 0.1400 0.1400 0.1300 0.1200 0.1200 10.81%
  QoQ % 7.69% -7.14% 0.00% 7.69% 8.33% 0.00% -
  Horiz. % 116.67% 108.33% 116.67% 116.67% 108.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.98 6.57 5.99 6.33 6.40 6.26 5.89 11.97%
  QoQ % 6.24% 9.68% -5.37% -1.09% 2.24% 6.28% -
  Horiz. % 118.51% 111.55% 101.70% 107.47% 108.66% 106.28% 100.00%
EPS 0.61 0.44 0.30 0.42 0.66 0.65 0.53 9.82%
  QoQ % 38.64% 46.67% -28.57% -36.36% 1.54% 22.64% -
  Horiz. % 115.09% 83.02% 56.60% 79.25% 124.53% 122.64% 100.00%
DPS 0.00 0.00 0.00 0.48 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1391 0.1294 0.1492 0.1398 0.1309 0.1222 0.1231 8.48%
  QoQ % 7.50% -13.27% 6.72% 6.80% 7.12% -0.73% -
  Horiz. % 113.00% 105.12% 121.20% 113.57% 106.34% 99.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.0950 0.1200 0.1050 0.1100 0.1300 0.1200 0.1000 -
P/RPS 1.35 1.82 1.87 1.74 2.05 1.95 1.74 -15.55%
  QoQ % -25.82% -2.67% 7.47% -15.12% 5.13% 12.07% -
  Horiz. % 77.59% 104.60% 107.47% 100.00% 117.82% 112.07% 100.00%
P/EPS 15.49 27.27 37.50 25.90 19.90 18.75 19.23 -13.42%
  QoQ % -43.20% -27.28% 44.79% 30.15% 6.13% -2.50% -
  Horiz. % 80.55% 141.81% 195.01% 134.69% 103.48% 97.50% 100.00%
EY 6.46 3.67 2.67 3.86 5.03 5.33 5.20 15.55%
  QoQ % 76.02% 37.45% -30.83% -23.26% -5.63% 2.50% -
  Horiz. % 124.23% 70.58% 51.35% 74.23% 96.73% 102.50% 100.00%
DY 0.00 0.00 0.00 4.36 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.68 0.92 0.75 0.79 1.00 1.00 0.83 -12.43%
  QoQ % -26.09% 22.67% -5.06% -21.00% 0.00% 20.48% -
  Horiz. % 81.93% 110.84% 90.36% 95.18% 120.48% 120.48% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 13/05/11 28/02/11 24/11/10 25/08/10 11/05/10 -
Price 0.1200 0.1050 0.1600 0.1050 0.1300 0.1000 0.1300 -
P/RPS 1.71 1.59 2.85 1.66 2.05 1.63 2.26 -16.95%
  QoQ % 7.55% -44.21% 71.69% -19.02% 25.77% -27.88% -
  Horiz. % 75.66% 70.35% 126.11% 73.45% 90.71% 72.12% 100.00%
P/EPS 19.57 23.86 57.14 24.72 19.90 15.63 25.00 -15.05%
  QoQ % -17.98% -58.24% 131.15% 24.22% 27.32% -37.48% -
  Horiz. % 78.28% 95.44% 228.56% 98.88% 79.60% 62.52% 100.00%
EY 5.11 4.19 1.75 4.05 5.03 6.40 4.00 17.72%
  QoQ % 21.96% 139.43% -56.79% -19.48% -21.41% 60.00% -
  Horiz. % 127.75% 104.75% 43.75% 101.25% 125.75% 160.00% 100.00%
DY 0.00 0.00 0.00 4.57 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.86 0.81 1.14 0.75 1.00 0.83 1.08 -14.08%
  QoQ % 6.17% -28.95% 52.00% -25.00% 20.48% -23.15% -
  Horiz. % 79.63% 75.00% 105.56% 69.44% 92.59% 76.85% 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