Highlights

[BTECH] QoQ Cumulative Quarter Result on 2016-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     74.92%    YoY -     55.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 6,188 30,858 24,202 15,869 8,994 27,060 20,233 -54.57%
  QoQ % -79.95% 27.50% 52.51% 76.44% -66.76% 33.74% -
  Horiz. % 30.58% 152.51% 119.62% 78.43% 44.45% 133.74% 100.00%
PBT 1,709 6,345 5,937 4,302 2,485 5,996 3,955 -42.81%
  QoQ % -73.07% 6.87% 38.01% 73.12% -58.56% 51.61% -
  Horiz. % 43.21% 160.43% 150.11% 108.77% 62.83% 151.61% 100.00%
Tax -474 -1,393 -1,443 -1,063 -625 -1,296 -990 -38.77%
  QoQ % 65.97% 3.47% -35.75% -70.08% 51.77% -30.91% -
  Horiz. % 47.88% 140.71% 145.76% 107.37% 63.13% 130.91% 100.00%
NP 1,235 4,952 4,494 3,239 1,860 4,700 2,965 -44.20%
  QoQ % -75.06% 10.19% 38.75% 74.14% -60.43% 58.52% -
  Horiz. % 41.65% 167.02% 151.57% 109.24% 62.73% 158.52% 100.00%
NP to SH 1,270 4,890 4,439 3,187 1,822 4,699 2,907 -42.40%
  QoQ % -74.03% 10.16% 39.28% 74.92% -61.23% 61.64% -
  Horiz. % 43.69% 168.21% 152.70% 109.63% 62.68% 161.64% 100.00%
Tax Rate 27.74 % 21.95 % 24.31 % 24.71 % 25.15 % 21.61 % 25.03 % 7.09%
  QoQ % 26.38% -9.71% -1.62% -1.75% 16.38% -13.66% -
  Horiz. % 110.83% 87.69% 97.12% 98.72% 100.48% 86.34% 100.00%
Total Cost 4,953 25,906 19,708 12,630 7,134 22,360 17,268 -56.47%
  QoQ % -80.88% 31.45% 56.04% 77.04% -68.09% 29.49% -
  Horiz. % 28.68% 150.02% 114.13% 73.14% 41.31% 129.49% 100.00%
Net Worth 57,960 55,439 55,439 55,439 55,439 52,919 45,360 17.73%
  QoQ % 4.55% 0.00% 0.00% 0.00% 4.76% 16.67% -
  Horiz. % 127.78% 122.22% 122.22% 122.22% 122.22% 116.67% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 3,855 1,839 1,839 - 3,175 1,587 -
  QoQ % 0.00% 109.59% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 242.86% 115.87% 115.87% 0.00% 200.00% 100.00%
Div Payout % - % 78.85 % 41.44 % 57.72 % - % 67.57 % 54.61 % -
  QoQ % 0.00% 90.28% -28.21% 0.00% 0.00% 23.73% -
  Horiz. % 0.00% 144.39% 75.88% 105.69% 0.00% 123.73% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 57,960 55,439 55,439 55,439 55,439 52,919 45,360 17.73%
  QoQ % 4.55% 0.00% 0.00% 0.00% 4.76% 16.67% -
  Horiz. % 127.78% 122.22% 122.22% 122.22% 122.22% 116.67% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 19.96 % 16.05 % 18.57 % 20.41 % 20.68 % 17.37 % 14.65 % 22.88%
  QoQ % 24.36% -13.57% -9.02% -1.31% 19.06% 18.57% -
  Horiz. % 136.25% 109.56% 126.76% 139.32% 141.16% 118.57% 100.00%
ROE 2.19 % 8.82 % 8.01 % 5.75 % 3.29 % 8.88 % 6.41 % -51.10%
  QoQ % -75.17% 10.11% 39.30% 74.77% -62.95% 38.53% -
  Horiz. % 34.17% 137.60% 124.96% 89.70% 51.33% 138.53% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 2.46 12.25 9.60 6.30 3.57 10.74 8.03 -54.52%
  QoQ % -79.92% 27.60% 52.38% 76.47% -66.76% 33.75% -
  Horiz. % 30.64% 152.55% 119.55% 78.46% 44.46% 133.75% 100.00%
EPS 0.50 1.94 1.76 1.26 0.72 1.86 1.15 -42.58%
  QoQ % -74.23% 10.23% 39.68% 75.00% -61.29% 61.74% -
  Horiz. % 43.48% 168.70% 153.04% 109.57% 62.61% 161.74% 100.00%
DPS 0.00 1.53 0.73 0.73 0.00 1.26 0.63 -
  QoQ % 0.00% 109.59% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 242.86% 115.87% 115.87% 0.00% 200.00% 100.00%
NAPS 0.2300 0.2200 0.2200 0.2200 0.2200 0.2100 0.1800 17.73%
  QoQ % 4.55% 0.00% 0.00% 0.00% 4.76% 16.67% -
  Horiz. % 127.78% 122.22% 122.22% 122.22% 122.22% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 2.46 12.25 9.60 6.30 3.57 10.74 8.03 -54.52%
  QoQ % -79.92% 27.60% 52.38% 76.47% -66.76% 33.75% -
  Horiz. % 30.64% 152.55% 119.55% 78.46% 44.46% 133.75% 100.00%
EPS 0.50 1.94 1.76 1.26 0.72 1.86 1.15 -42.58%
  QoQ % -74.23% 10.23% 39.68% 75.00% -61.29% 61.74% -
  Horiz. % 43.48% 168.70% 153.04% 109.57% 62.61% 161.74% 100.00%
DPS 0.00 1.53 0.73 0.73 0.00 1.26 0.63 -
  QoQ % 0.00% 109.59% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 242.86% 115.87% 115.87% 0.00% 200.00% 100.00%
NAPS 0.2300 0.2200 0.2200 0.2200 0.2200 0.2100 0.1800 17.73%
  QoQ % 4.55% 0.00% 0.00% 0.00% 4.76% 16.67% -
  Horiz. % 127.78% 122.22% 122.22% 122.22% 122.22% 116.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.3600 0.3400 0.3200 0.3750 0.2350 0.2450 0.2600 -
P/RPS 14.66 2.78 3.33 5.96 6.58 2.28 3.24 173.31%
  QoQ % 427.34% -16.52% -44.13% -9.42% 188.60% -29.63% -
  Horiz. % 452.47% 85.80% 102.78% 183.95% 203.09% 70.37% 100.00%
P/EPS 71.43 17.52 18.17 29.65 32.50 13.14 22.54 115.60%
  QoQ % 307.71% -3.58% -38.72% -8.77% 147.34% -41.70% -
  Horiz. % 316.90% 77.73% 80.61% 131.54% 144.19% 58.30% 100.00%
EY 1.40 5.71 5.50 3.37 3.08 7.61 4.44 -53.64%
  QoQ % -75.48% 3.82% 63.20% 9.42% -59.53% 71.40% -
  Horiz. % 31.53% 128.60% 123.87% 75.90% 69.37% 171.40% 100.00%
DY 0.00 4.50 2.28 1.95 0.00 5.14 2.42 -
  QoQ % 0.00% 97.37% 16.92% 0.00% 0.00% 112.40% -
  Horiz. % 0.00% 185.95% 94.21% 80.58% 0.00% 212.40% 100.00%
P/NAPS 1.57 1.55 1.45 1.70 1.07 1.17 1.44 5.93%
  QoQ % 1.29% 6.90% -14.71% 58.88% -8.55% -18.75% -
  Horiz. % 109.03% 107.64% 100.69% 118.06% 74.31% 81.25% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 22/05/17 24/02/17 22/11/16 25/08/16 27/05/16 24/02/16 26/11/15 -
Price 0.3750 0.3550 0.3500 0.3550 0.2550 0.2500 0.2600 -
P/RPS 15.27 2.90 3.64 5.64 7.14 2.33 3.24 180.84%
  QoQ % 426.55% -20.33% -35.46% -21.01% 206.44% -28.09% -
  Horiz. % 471.30% 89.51% 112.35% 174.07% 220.37% 71.91% 100.00%
P/EPS 74.41 18.29 19.87 28.07 35.27 13.41 22.54 121.55%
  QoQ % 306.83% -7.95% -29.21% -20.41% 163.01% -40.51% -
  Horiz. % 330.12% 81.14% 88.15% 124.53% 156.48% 59.49% 100.00%
EY 1.34 5.47 5.03 3.56 2.84 7.46 4.44 -54.97%
  QoQ % -75.50% 8.75% 41.29% 25.35% -61.93% 68.02% -
  Horiz. % 30.18% 123.20% 113.29% 80.18% 63.96% 168.02% 100.00%
DY 0.00 4.31 2.09 2.06 0.00 5.04 2.42 -
  QoQ % 0.00% 106.22% 1.46% 0.00% 0.00% 108.26% -
  Horiz. % 0.00% 178.10% 86.36% 85.12% 0.00% 208.26% 100.00%
P/NAPS 1.63 1.61 1.59 1.61 1.16 1.19 1.44 8.61%
  QoQ % 1.24% 1.26% -1.24% 38.79% -2.52% -17.36% -
  Horiz. % 113.19% 111.81% 110.42% 111.81% 80.56% 82.64% 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  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers