Highlights

[BTECH] QoQ Annualized Quarter Result on 2012-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 18-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -32.92%    YoY -     172.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 21,761 21,197 20,660 20,556 18,546 17,586 16,550 19.92%
  QoQ % 2.66% 2.60% 0.51% 10.84% 5.45% 6.26% -
  Horiz. % 131.49% 128.08% 124.83% 124.21% 112.06% 106.26% 100.00%
PBT 3,808 3,548 3,508 3,228 4,173 2,588 2,020 52.31%
  QoQ % 7.33% 1.14% 8.67% -22.65% 61.24% 28.12% -
  Horiz. % 188.51% 175.64% 173.66% 159.80% 206.58% 128.12% 100.00%
Tax -1,252 -1,061 -984 -1,052 -1,067 -978 -852 29.10%
  QoQ % -17.96% -7.86% 6.46% 1.41% -9.03% -14.87% -
  Horiz. % 146.95% 124.57% 115.49% 123.47% 125.23% 114.87% 100.00%
NP 2,556 2,486 2,524 2,176 3,106 1,609 1,168 68.16%
  QoQ % 2.79% -1.48% 15.99% -29.94% 93.00% 37.79% -
  Horiz. % 218.84% 212.90% 216.10% 186.30% 265.92% 137.79% 100.00%
NP to SH 2,440 2,365 2,400 2,048 3,053 1,536 1,104 69.27%
  QoQ % 3.16% -1.44% 17.19% -32.92% 98.76% 39.13% -
  Horiz. % 221.01% 214.25% 217.39% 185.51% 276.54% 139.13% 100.00%
Tax Rate 32.88 % 29.91 % 28.05 % 32.59 % 25.57 % 37.82 % 42.18 % -15.24%
  QoQ % 9.93% 6.63% -13.93% 27.45% -32.39% -10.34% -
  Horiz. % 77.95% 70.91% 66.50% 77.26% 60.62% 89.66% 100.00%
Total Cost 19,205 18,710 18,136 18,380 15,440 15,977 15,382 15.87%
  QoQ % 2.64% 3.17% -1.33% 19.04% -3.36% 3.87% -
  Horiz. % 124.85% 121.64% 117.90% 119.49% 100.38% 103.87% 100.00%
Net Worth 40,511 40,319 40,319 40,319 40,428 35,060 32,618 15.47%
  QoQ % 0.47% 0.00% 0.00% -0.27% 15.31% 7.49% -
  Horiz. % 124.20% 123.61% 123.61% 123.61% 123.94% 107.49% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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% 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% 100.00% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 40,511 40,319 40,319 40,319 40,428 35,060 32,618 15.47%
  QoQ % 0.47% 0.00% 0.00% -0.27% 15.31% 7.49% -
  Horiz. % 124.20% 123.61% 123.61% 123.61% 123.94% 107.49% 100.00%
NOSH 253,195 252,000 252,000 252,000 252,678 250,434 250,909 0.60%
  QoQ % 0.47% 0.00% 0.00% -0.27% 0.90% -0.19% -
  Horiz. % 100.91% 100.43% 100.43% 100.43% 100.71% 99.81% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.75 % 11.73 % 12.22 % 10.59 % 16.75 % 9.15 % 7.06 % 40.22%
  QoQ % 0.17% -4.01% 15.39% -36.78% 83.06% 29.60% -
  Horiz. % 166.43% 166.15% 173.09% 150.00% 237.25% 129.60% 100.00%
ROE 6.02 % 5.87 % 5.95 % 5.08 % 7.55 % 4.38 % 3.38 % 46.68%
  QoQ % 2.56% -1.34% 17.13% -32.72% 72.37% 29.59% -
  Horiz. % 178.11% 173.67% 176.04% 150.30% 223.37% 129.59% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 8.59 8.41 8.20 8.16 7.34 7.02 6.60 19.11%
  QoQ % 2.14% 2.56% 0.49% 11.17% 4.56% 6.36% -
  Horiz. % 130.15% 127.42% 124.24% 123.64% 111.21% 106.36% 100.00%
EPS 0.97 0.93 0.96 0.80 1.21 0.61 0.44 68.98%
  QoQ % 4.30% -3.12% 20.00% -33.88% 98.36% 38.64% -
  Horiz. % 220.45% 211.36% 218.18% 181.82% 275.00% 138.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.48 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1600 0.1600 0.1600 0.1600 0.1600 0.1400 0.1300 14.77%
  QoQ % 0.00% 0.00% 0.00% 0.00% 14.29% 7.69% -
  Horiz. % 123.08% 123.08% 123.08% 123.08% 123.08% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 8.64 8.41 8.20 8.16 7.36 6.98 6.57 19.93%
  QoQ % 2.73% 2.56% 0.49% 10.87% 5.44% 6.24% -
  Horiz. % 131.51% 128.01% 124.81% 124.20% 112.02% 106.24% 100.00%
EPS 0.97 0.93 0.96 0.80 1.21 0.61 0.44 68.98%
  QoQ % 4.30% -3.12% 20.00% -33.88% 98.36% 38.64% -
  Horiz. % 220.45% 211.36% 218.18% 181.82% 275.00% 138.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.48 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1608 0.1600 0.1600 0.1600 0.1604 0.1391 0.1294 15.51%
  QoQ % 0.50% 0.00% 0.00% -0.25% 15.31% 7.50% -
  Horiz. % 124.27% 123.65% 123.65% 123.65% 123.96% 107.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.1200 0.1200 0.1300 0.1400 0.1500 0.0950 0.1200 -
P/RPS 1.40 1.43 1.59 1.72 2.04 1.35 1.82 -15.98%
  QoQ % -2.10% -10.06% -7.56% -15.69% 51.11% -25.82% -
  Horiz. % 76.92% 78.57% 87.36% 94.51% 112.09% 74.18% 100.00%
P/EPS 12.45 12.78 13.65 17.23 12.41 15.49 27.27 -40.57%
  QoQ % -2.58% -6.37% -20.78% 38.84% -19.88% -43.20% -
  Horiz. % 45.65% 46.86% 50.06% 63.18% 45.51% 56.80% 100.00%
EY 8.03 7.82 7.33 5.80 8.06 6.46 3.67 68.14%
  QoQ % 2.69% 6.68% 26.38% -28.04% 24.77% 76.02% -
  Horiz. % 218.80% 213.08% 199.73% 158.04% 219.62% 176.02% 100.00%
DY 0.00 0.00 0.00 0.00 3.20 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.75 0.75 0.81 0.88 0.94 0.68 0.92 -12.68%
  QoQ % 0.00% -7.41% -7.95% -6.38% 38.24% -26.09% -
  Horiz. % 81.52% 81.52% 88.04% 95.65% 102.17% 73.91% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 28/08/12 18/05/12 29/02/12 23/11/11 24/08/11 -
Price 0.1050 0.1200 0.1400 0.1500 0.1200 0.1200 0.1050 -
P/RPS 1.22 1.43 1.71 1.84 1.63 1.71 1.59 -16.12%
  QoQ % -14.69% -16.37% -7.07% 12.88% -4.68% 7.55% -
  Horiz. % 76.73% 89.94% 107.55% 115.72% 102.52% 107.55% 100.00%
P/EPS 10.90 12.78 14.70 18.46 9.93 19.57 23.86 -40.54%
  QoQ % -14.71% -13.06% -20.37% 85.90% -49.26% -17.98% -
  Horiz. % 45.68% 53.56% 61.61% 77.37% 41.62% 82.02% 100.00%
EY 9.18 7.82 6.80 5.42 10.07 5.11 4.19 68.29%
  QoQ % 17.39% 15.00% 25.46% -46.18% 97.06% 21.96% -
  Horiz. % 219.09% 186.63% 162.29% 129.36% 240.33% 121.96% 100.00%
DY 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.66 0.75 0.88 0.94 0.75 0.86 0.81 -12.71%
  QoQ % -12.00% -14.77% -6.38% 25.33% -12.79% 6.17% -
  Horiz. % 81.48% 92.59% 108.64% 116.05% 92.59% 106.17% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers