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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

430  455  537  961 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.175+0.005 
 MTRONIC 0.085+0.005 
 VSOLAR 0.040.00 
 ASB 0.15-0.025 
 KANGER 0.205-0.015 
 BINTAI 0.69-0.015 
 PTRANS 0.2850.00 
 JCY 0.755+0.04 
 INIX 0.33+0.03 
 PARKSON 0.125-0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS