Highlights

[BTECH] QoQ Cumulative Quarter Result on 2014-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     217.88%    YoY -     74.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 6,904 23,796 17,553 11,576 5,428 24,552 17,930 -47.10%
  QoQ % -70.99% 35.57% 51.63% 113.26% -77.89% 36.93% -
  Horiz. % 38.51% 132.72% 97.90% 64.56% 30.27% 136.93% 100.00%
PBT 1,386 6,137 5,030 3,733 1,322 4,607 3,678 -47.86%
  QoQ % -77.42% 22.01% 34.74% 182.38% -71.30% 25.26% -
  Horiz. % 37.68% 166.86% 136.76% 101.50% 35.94% 125.26% 100.00%
Tax -346 -957 -883 -605 -352 -1,184 -941 -48.71%
  QoQ % 63.85% -8.38% -45.95% -71.88% 70.27% -25.82% -
  Horiz. % 36.77% 101.70% 93.84% 64.29% 37.41% 125.82% 100.00%
NP 1,040 5,180 4,147 3,128 970 3,423 2,737 -47.57%
  QoQ % -79.92% 24.91% 32.58% 222.47% -71.66% 25.06% -
  Horiz. % 38.00% 189.26% 151.52% 114.29% 35.44% 125.06% 100.00%
NP to SH 1,017 5,147 4,124 3,112 979 3,350 2,638 -47.06%
  QoQ % -80.24% 24.81% 32.52% 217.88% -70.78% 26.99% -
  Horiz. % 38.55% 195.11% 156.33% 117.97% 37.11% 126.99% 100.00%
Tax Rate 24.96 % 15.59 % 17.55 % 16.21 % 26.63 % 25.70 % 25.58 % -1.62%
  QoQ % 60.10% -11.17% 8.27% -39.13% 3.62% 0.47% -
  Horiz. % 97.58% 60.95% 68.61% 63.37% 104.10% 100.47% 100.00%
Total Cost 5,864 18,616 13,406 8,448 4,458 21,129 15,193 -47.02%
  QoQ % -68.50% 38.86% 58.69% 89.50% -78.90% 39.07% -
  Horiz. % 38.60% 122.53% 88.24% 55.60% 29.34% 139.07% 100.00%
Net Worth 47,879 45,372 45,360 45,360 42,840 42,840 42,840 7.70%
  QoQ % 5.53% 0.03% 0.00% 5.88% 0.00% 0.00% -
  Horiz. % 111.76% 105.91% 105.88% 105.88% 100.00% 100.00% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 1,588 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 30.85 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 47,879 45,372 45,360 45,360 42,840 42,840 42,840 7.70%
  QoQ % 5.53% 0.03% 0.00% 5.88% 0.00% 0.00% -
  Horiz. % 111.76% 105.91% 105.88% 105.88% 100.00% 100.00% 100.00%
NOSH 252,000 252,068 252,000 252,000 252,000 252,000 252,000 -
  QoQ % -0.03% 0.03% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.03% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 15.06 % 21.77 % 23.63 % 27.02 % 17.87 % 13.94 % 15.26 % -0.88%
  QoQ % -30.82% -7.87% -12.55% 51.20% 28.19% -8.65% -
  Horiz. % 98.69% 142.66% 154.85% 177.06% 117.10% 91.35% 100.00%
ROE 2.12 % 11.34 % 9.09 % 6.86 % 2.29 % 7.82 % 6.16 % -50.92%
  QoQ % -81.31% 24.75% 32.51% 199.56% -70.72% 26.95% -
  Horiz. % 34.42% 184.09% 147.56% 111.36% 37.18% 126.95% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.74 9.44 6.97 4.59 2.15 9.74 7.12 -47.12%
  QoQ % -70.97% 35.44% 51.85% 113.49% -77.93% 36.80% -
  Horiz. % 38.48% 132.58% 97.89% 64.47% 30.20% 136.80% 100.00%
EPS 0.40 2.04 1.64 1.23 0.39 1.33 1.05 -47.48%
  QoQ % -80.39% 24.39% 33.33% 215.38% -70.68% 26.67% -
  Horiz. % 38.10% 194.29% 156.19% 117.14% 37.14% 126.67% 100.00%
DPS 0.00 0.63 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1900 0.1800 0.1800 0.1800 0.1700 0.1700 0.1700 7.70%
  QoQ % 5.56% 0.00% 0.00% 5.88% 0.00% 0.00% -
  Horiz. % 111.76% 105.88% 105.88% 105.88% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.74 9.44 6.97 4.59 2.15 9.74 7.12 -47.12%
  QoQ % -70.97% 35.44% 51.85% 113.49% -77.93% 36.80% -
  Horiz. % 38.48% 132.58% 97.89% 64.47% 30.20% 136.80% 100.00%
EPS 0.40 2.04 1.64 1.23 0.39 1.33 1.05 -47.48%
  QoQ % -80.39% 24.39% 33.33% 215.38% -70.68% 26.67% -
  Horiz. % 38.10% 194.29% 156.19% 117.14% 37.14% 126.67% 100.00%
DPS 0.00 0.63 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1900 0.1800 0.1800 0.1800 0.1700 0.1700 0.1700 7.70%
  QoQ % 5.56% 0.00% 0.00% 5.88% 0.00% 0.00% -
  Horiz. % 111.76% 105.88% 105.88% 105.88% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.2800 0.2400 0.3050 0.2300 0.1800 0.1700 0.1650 -
P/RPS 10.22 2.54 4.38 5.01 8.36 1.74 2.32 168.97%
  QoQ % 302.36% -42.01% -12.57% -40.07% 380.46% -25.00% -
  Horiz. % 440.52% 109.48% 188.79% 215.95% 360.34% 75.00% 100.00%
P/EPS 69.38 11.75 18.64 18.62 46.33 12.79 15.76 168.85%
  QoQ % 490.47% -36.96% 0.11% -59.81% 262.24% -18.85% -
  Horiz. % 440.23% 74.56% 118.27% 118.15% 293.97% 81.15% 100.00%
EY 1.44 8.51 5.37 5.37 2.16 7.82 6.34 -62.81%
  QoQ % -83.08% 58.47% 0.00% 148.61% -72.38% 23.34% -
  Horiz. % 22.71% 134.23% 84.70% 84.70% 34.07% 123.34% 100.00%
DY 0.00 2.63 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.47 1.33 1.69 1.28 1.06 1.00 0.97 31.97%
  QoQ % 10.53% -21.30% 32.03% 20.75% 6.00% 3.09% -
  Horiz. % 151.55% 137.11% 174.23% 131.96% 109.28% 103.09% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 27/02/15 25/11/14 27/08/14 23/05/14 26/02/14 20/11/13 -
Price 0.3100 0.3050 0.3250 0.2200 0.2300 0.1700 0.1700 -
P/RPS 11.32 3.23 4.67 4.79 10.68 1.74 2.39 182.30%
  QoQ % 250.46% -30.84% -2.51% -55.15% 513.79% -27.20% -
  Horiz. % 473.64% 135.15% 195.40% 200.42% 446.86% 72.80% 100.00%
P/EPS 76.81 14.94 19.86 17.81 59.20 12.79 16.24 182.03%
  QoQ % 414.12% -24.77% 11.51% -69.92% 362.86% -21.24% -
  Horiz. % 472.97% 92.00% 122.29% 109.67% 364.53% 78.76% 100.00%
EY 1.30 6.69 5.04 5.61 1.69 7.82 6.16 -64.59%
  QoQ % -80.57% 32.74% -10.16% 231.95% -78.39% 26.95% -
  Horiz. % 21.10% 108.60% 81.82% 91.07% 27.44% 126.95% 100.00%
DY 0.00 2.07 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.63 1.69 1.81 1.22 1.35 1.00 1.00 38.54%
  QoQ % -3.55% -6.63% 48.36% -9.63% 35.00% 0.00% -
  Horiz. % 163.00% 169.00% 181.00% 122.00% 135.00% 100.00% 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.
 


 

248  342  539  1182 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.43+0.03 
 SAPNRG 0.28+0.02 
 VELESTO 0.355+0.025 
 GPACKET-WB 0.33+0.01 
 VELESTO-WA 0.15+0.025 
 HSI-H8B 0.205+0.03 
 SAPNRG-WA 0.125+0.005 
 HSI-C7F 0.295-0.005 
 IFCAMSC 0.44+0.005 
 EKOVEST 0.79-0.01 

FEATURED POSTS

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