Highlights

[BTECH] QoQ Cumulative Quarter Result on 2013-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     132.38%    YoY -     48.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 5,428 24,552 17,930 11,536 5,188 21,761 15,898 -51.18%
  QoQ % -77.89% 36.93% 55.43% 122.36% -76.16% 36.88% -
  Horiz. % 34.14% 154.43% 112.78% 72.56% 32.63% 136.88% 100.00%
PBT 1,322 4,607 3,678 2,443 1,052 3,808 2,661 -37.30%
  QoQ % -71.30% 25.26% 50.55% 132.22% -72.37% 43.10% -
  Horiz. % 49.68% 173.13% 138.22% 91.81% 39.53% 143.10% 100.00%
Tax -352 -1,184 -941 -614 -270 -1,252 -796 -41.99%
  QoQ % 70.27% -25.82% -53.26% -127.41% 78.43% -57.29% -
  Horiz. % 44.22% 148.74% 118.22% 77.14% 33.92% 157.29% 100.00%
NP 970 3,423 2,737 1,829 782 2,556 1,865 -35.35%
  QoQ % -71.66% 25.06% 49.64% 133.89% -69.41% 37.05% -
  Horiz. % 52.01% 183.54% 146.76% 98.07% 41.93% 137.05% 100.00%
NP to SH 979 3,350 2,638 1,787 769 2,440 1,774 -32.74%
  QoQ % -70.78% 26.99% 47.62% 132.38% -68.48% 37.54% -
  Horiz. % 55.19% 188.84% 148.70% 100.73% 43.35% 137.54% 100.00%
Tax Rate 26.63 % 25.70 % 25.58 % 25.13 % 25.67 % 32.88 % 29.91 % -7.46%
  QoQ % 3.62% 0.47% 1.79% -2.10% -21.93% 9.93% -
  Horiz. % 89.03% 85.92% 85.52% 84.02% 85.82% 109.93% 100.00%
Total Cost 4,458 21,129 15,193 9,707 4,406 19,205 14,033 -53.47%
  QoQ % -78.90% 39.07% 56.52% 120.31% -77.06% 36.86% -
  Horiz. % 31.77% 150.57% 108.27% 69.17% 31.40% 136.86% 100.00%
Net Worth 42,840 42,840 42,840 40,319 42,840 40,511 40,319 4.13%
  QoQ % 0.00% 0.00% 6.25% -5.88% 5.75% 0.47% -
  Horiz. % 106.25% 106.25% 106.25% 100.00% 106.25% 100.47% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 42,840 42,840 42,840 40,319 42,840 40,511 40,319 4.13%
  QoQ % 0.00% 0.00% 6.25% -5.88% 5.75% 0.47% -
  Horiz. % 106.25% 106.25% 106.25% 100.00% 106.25% 100.47% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 253,195 252,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.47% 0.47% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.47% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 17.87 % 13.94 % 15.26 % 15.85 % 15.07 % 11.75 % 11.73 % 32.43%
  QoQ % 28.19% -8.65% -3.72% 5.18% 28.26% 0.17% -
  Horiz. % 152.34% 118.84% 130.09% 135.12% 128.47% 100.17% 100.00%
ROE 2.29 % 7.82 % 6.16 % 4.43 % 1.80 % 6.02 % 4.40 % -35.32%
  QoQ % -70.72% 26.95% 39.05% 146.11% -70.10% 36.82% -
  Horiz. % 52.05% 177.73% 140.00% 100.68% 40.91% 136.82% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.15 9.74 7.12 4.58 2.06 8.59 6.31 -51.25%
  QoQ % -77.93% 36.80% 55.46% 122.33% -76.02% 36.13% -
  Horiz. % 34.07% 154.36% 112.84% 72.58% 32.65% 136.13% 100.00%
EPS 0.39 1.33 1.05 0.71 0.31 0.97 0.70 -32.32%
  QoQ % -70.68% 26.67% 47.89% 129.03% -68.04% 38.57% -
  Horiz. % 55.71% 190.00% 150.00% 101.43% 44.29% 138.57% 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 0.1700 0.1700 0.1700 0.1600 0.1700 0.1600 0.1600 4.13%
  QoQ % 0.00% 0.00% 6.25% -5.88% 6.25% 0.00% -
  Horiz. % 106.25% 106.25% 106.25% 100.00% 106.25% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.15 9.74 7.12 4.58 2.06 8.64 6.31 -51.25%
  QoQ % -77.93% 36.80% 55.46% 122.33% -76.16% 36.93% -
  Horiz. % 34.07% 154.36% 112.84% 72.58% 32.65% 136.93% 100.00%
EPS 0.39 1.33 1.05 0.71 0.31 0.97 0.70 -32.32%
  QoQ % -70.68% 26.67% 47.89% 129.03% -68.04% 38.57% -
  Horiz. % 55.71% 190.00% 150.00% 101.43% 44.29% 138.57% 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 0.1700 0.1700 0.1700 0.1600 0.1700 0.1608 0.1600 4.13%
  QoQ % 0.00% 0.00% 6.25% -5.88% 5.72% 0.50% -
  Horiz. % 106.25% 106.25% 106.25% 100.00% 106.25% 100.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.1800 0.1700 0.1650 0.1500 0.1400 0.1200 0.1200 -
P/RPS 8.36 1.74 2.32 3.28 6.80 1.40 1.90 168.76%
  QoQ % 380.46% -25.00% -29.27% -51.76% 385.71% -26.32% -
  Horiz. % 440.00% 91.58% 122.11% 172.63% 357.89% 73.68% 100.00%
P/EPS 46.33 12.79 15.76 21.15 45.88 12.45 17.05 94.85%
  QoQ % 262.24% -18.85% -25.48% -53.90% 268.51% -26.98% -
  Horiz. % 271.73% 75.01% 92.43% 124.05% 269.09% 73.02% 100.00%
EY 2.16 7.82 6.34 4.73 2.18 8.03 5.87 -48.68%
  QoQ % -72.38% 23.34% 34.04% 116.97% -72.85% 36.80% -
  Horiz. % 36.80% 133.22% 108.01% 80.58% 37.14% 136.80% 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 1.06 1.00 0.97 0.94 0.82 0.75 0.75 25.97%
  QoQ % 6.00% 3.09% 3.19% 14.63% 9.33% 0.00% -
  Horiz. % 141.33% 133.33% 129.33% 125.33% 109.33% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 26/02/14 20/11/13 27/08/13 28/05/13 27/02/13 27/11/12 -
Price 0.2300 0.1700 0.1700 0.1550 0.1500 0.1050 0.1200 -
P/RPS 10.68 1.74 2.39 3.39 7.29 1.22 1.90 216.47%
  QoQ % 513.79% -27.20% -29.50% -53.50% 497.54% -35.79% -
  Horiz. % 562.11% 91.58% 125.79% 178.42% 383.68% 64.21% 100.00%
P/EPS 59.20 12.79 16.24 21.86 49.15 10.90 17.05 129.47%
  QoQ % 362.86% -21.24% -25.71% -55.52% 350.92% -36.07% -
  Horiz. % 347.21% 75.01% 95.25% 128.21% 288.27% 63.93% 100.00%
EY 1.69 7.82 6.16 4.58 2.03 9.18 5.87 -56.43%
  QoQ % -78.39% 26.95% 34.50% 125.62% -77.89% 56.39% -
  Horiz. % 28.79% 133.22% 104.94% 78.02% 34.58% 156.39% 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 1.35 1.00 1.00 0.97 0.88 0.66 0.75 48.03%
  QoQ % 35.00% 0.00% 3.09% 10.23% 33.33% -12.00% -
  Horiz. % 180.00% 133.33% 133.33% 129.33% 117.33% 88.00% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers