Highlights

[BTECH] QoQ Cumulative Quarter Result on 2015-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     101.67%    YoY -     -34.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 8,994 27,060 20,233 13,154 6,904 23,796 17,553 -35.94%
  QoQ % -66.76% 33.74% 53.82% 90.53% -70.99% 35.57% -
  Horiz. % 51.24% 154.16% 115.27% 74.94% 39.33% 135.57% 100.00%
PBT 2,485 5,996 3,955 2,813 1,386 6,137 5,030 -37.48%
  QoQ % -58.56% 51.61% 40.60% 102.96% -77.42% 22.01% -
  Horiz. % 49.40% 119.20% 78.63% 55.92% 27.55% 122.01% 100.00%
Tax -625 -1,296 -990 -705 -346 -957 -883 -20.56%
  QoQ % 51.77% -30.91% -40.43% -103.76% 63.85% -8.38% -
  Horiz. % 70.78% 146.77% 112.12% 79.84% 39.18% 108.38% 100.00%
NP 1,860 4,700 2,965 2,108 1,040 5,180 4,147 -41.38%
  QoQ % -60.43% 58.52% 40.65% 102.69% -79.92% 24.91% -
  Horiz. % 44.85% 113.33% 71.50% 50.83% 25.08% 124.91% 100.00%
NP to SH 1,822 4,699 2,907 2,051 1,017 5,147 4,124 -41.96%
  QoQ % -61.23% 61.64% 41.74% 101.67% -80.24% 24.81% -
  Horiz. % 44.18% 113.94% 70.49% 49.73% 24.66% 124.81% 100.00%
Tax Rate 25.15 % 21.61 % 25.03 % 25.06 % 24.96 % 15.59 % 17.55 % 27.08%
  QoQ % 16.38% -13.66% -0.12% 0.40% 60.10% -11.17% -
  Horiz. % 143.30% 123.13% 142.62% 142.79% 142.22% 88.83% 100.00%
Total Cost 7,134 22,360 17,268 11,046 5,864 18,616 13,406 -34.31%
  QoQ % -68.09% 29.49% 56.33% 88.37% -68.50% 38.86% -
  Horiz. % 53.21% 166.79% 128.81% 82.40% 43.74% 138.86% 100.00%
Net Worth 55,439 52,919 45,360 47,879 47,879 45,372 45,360 14.30%
  QoQ % 4.76% 16.67% -5.26% 0.00% 5.53% 0.03% -
  Horiz. % 122.22% 116.67% 100.00% 105.56% 105.56% 100.03% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 3,175 1,587 1,587 - 1,588 - -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 199.95% 99.97% 99.97% 0.00% 100.00% -
Div Payout % - % 67.57 % 54.61 % 77.41 % - % 30.85 % - % -
  QoQ % 0.00% 23.73% -29.45% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 219.03% 177.02% 250.92% 0.00% 100.00% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 55,439 52,919 45,360 47,879 47,879 45,372 45,360 14.30%
  QoQ % 4.76% 16.67% -5.26% 0.00% 5.53% 0.03% -
  Horiz. % 122.22% 116.67% 100.00% 105.56% 105.56% 100.03% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 252,068 252,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.03% 0.03% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.03% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 20.68 % 17.37 % 14.65 % 16.03 % 15.06 % 21.77 % 23.63 % -8.50%
  QoQ % 19.06% 18.57% -8.61% 6.44% -30.82% -7.87% -
  Horiz. % 87.52% 73.51% 62.00% 67.84% 63.73% 92.13% 100.00%
ROE 3.29 % 8.88 % 6.41 % 4.28 % 2.12 % 11.34 % 9.09 % -49.18%
  QoQ % -62.95% 38.53% 49.77% 101.89% -81.31% 24.75% -
  Horiz. % 36.19% 97.69% 70.52% 47.08% 23.32% 124.75% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 3.57 10.74 8.03 5.22 2.74 9.44 6.97 -35.96%
  QoQ % -66.76% 33.75% 53.83% 90.51% -70.97% 35.44% -
  Horiz. % 51.22% 154.09% 115.21% 74.89% 39.31% 135.44% 100.00%
EPS 0.72 1.86 1.15 0.81 0.40 2.04 1.64 -42.21%
  QoQ % -61.29% 61.74% 41.98% 102.50% -80.39% 24.39% -
  Horiz. % 43.90% 113.41% 70.12% 49.39% 24.39% 124.39% 100.00%
DPS 0.00 1.26 0.63 0.63 0.00 0.63 0.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 100.00% 100.00% 0.00% 100.00% -
NAPS 0.2200 0.2100 0.1800 0.1900 0.1900 0.1800 0.1800 14.30%
  QoQ % 4.76% 16.67% -5.26% 0.00% 5.56% 0.00% -
  Horiz. % 122.22% 116.67% 100.00% 105.56% 105.56% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 3.57 10.74 8.03 5.22 2.74 9.44 6.97 -35.96%
  QoQ % -66.76% 33.75% 53.83% 90.51% -70.97% 35.44% -
  Horiz. % 51.22% 154.09% 115.21% 74.89% 39.31% 135.44% 100.00%
EPS 0.72 1.86 1.15 0.81 0.40 2.04 1.64 -42.21%
  QoQ % -61.29% 61.74% 41.98% 102.50% -80.39% 24.39% -
  Horiz. % 43.90% 113.41% 70.12% 49.39% 24.39% 124.39% 100.00%
DPS 0.00 1.26 0.63 0.63 0.00 0.63 0.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 100.00% 100.00% 0.00% 100.00% -
NAPS 0.2200 0.2100 0.1800 0.1900 0.1900 0.1800 0.1800 14.30%
  QoQ % 4.76% 16.67% -5.26% 0.00% 5.56% 0.00% -
  Horiz. % 122.22% 116.67% 100.00% 105.56% 105.56% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.2350 0.2450 0.2600 0.2900 0.2800 0.2400 0.3050 -
P/RPS 6.58 2.28 3.24 5.56 10.22 2.54 4.38 31.14%
  QoQ % 188.60% -29.63% -41.73% -45.60% 302.36% -42.01% -
  Horiz. % 150.23% 52.05% 73.97% 126.94% 233.33% 57.99% 100.00%
P/EPS 32.50 13.14 22.54 35.63 69.38 11.75 18.64 44.81%
  QoQ % 147.34% -41.70% -36.74% -48.65% 490.47% -36.96% -
  Horiz. % 174.36% 70.49% 120.92% 191.15% 372.21% 63.04% 100.00%
EY 3.08 7.61 4.44 2.81 1.44 8.51 5.37 -30.94%
  QoQ % -59.53% 71.40% 58.01% 95.14% -83.08% 58.47% -
  Horiz. % 57.36% 141.71% 82.68% 52.33% 26.82% 158.47% 100.00%
DY 0.00 5.14 2.42 2.17 0.00 2.63 0.00 -
  QoQ % 0.00% 112.40% 11.52% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 195.44% 92.02% 82.51% 0.00% 100.00% -
P/NAPS 1.07 1.17 1.44 1.53 1.47 1.33 1.69 -26.25%
  QoQ % -8.55% -18.75% -5.88% 4.08% 10.53% -21.30% -
  Horiz. % 63.31% 69.23% 85.21% 90.53% 86.98% 78.70% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 24/02/16 26/11/15 27/08/15 27/05/15 27/02/15 25/11/14 -
Price 0.2550 0.2500 0.2600 0.2300 0.3100 0.3050 0.3250 -
P/RPS 7.14 2.33 3.24 4.41 11.32 3.23 4.67 32.68%
  QoQ % 206.44% -28.09% -26.53% -61.04% 250.46% -30.84% -
  Horiz. % 152.89% 49.89% 69.38% 94.43% 242.40% 69.16% 100.00%
P/EPS 35.27 13.41 22.54 28.26 76.81 14.94 19.86 46.60%
  QoQ % 163.01% -40.51% -20.24% -63.21% 414.12% -24.77% -
  Horiz. % 177.59% 67.52% 113.49% 142.30% 386.76% 75.23% 100.00%
EY 2.84 7.46 4.44 3.54 1.30 6.69 5.04 -31.75%
  QoQ % -61.93% 68.02% 25.42% 172.31% -80.57% 32.74% -
  Horiz. % 56.35% 148.02% 88.10% 70.24% 25.79% 132.74% 100.00%
DY 0.00 5.04 2.42 2.74 0.00 2.07 0.00 -
  QoQ % 0.00% 108.26% -11.68% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 243.48% 116.91% 132.37% 0.00% 100.00% -
P/NAPS 1.16 1.19 1.44 1.21 1.63 1.69 1.81 -25.65%
  QoQ % -2.52% -17.36% 19.01% -25.77% -3.55% -6.63% -
  Horiz. % 64.09% 65.75% 79.56% 66.85% 90.06% 93.37% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers