Highlights

[BTECH] QoQ Cumulative Quarter Result on 2017-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 25-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     86.69%    YoY -     -25.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 6,900 25,760 20,039 12,829 6,188 30,858 24,202 -56.72%
  QoQ % -73.21% 28.55% 56.20% 107.32% -79.95% 27.50% -
  Horiz. % 28.51% 106.44% 82.80% 53.01% 25.57% 127.50% 100.00%
PBT 1,756 5,538 4,712 3,160 1,709 6,345 5,937 -55.64%
  QoQ % -68.29% 17.53% 49.11% 84.90% -73.07% 6.87% -
  Horiz. % 29.58% 93.28% 79.37% 53.23% 28.79% 106.87% 100.00%
Tax -446 -1,526 -1,198 -831 -474 -1,393 -1,443 -54.32%
  QoQ % 70.77% -27.38% -44.16% -75.32% 65.97% 3.47% -
  Horiz. % 30.91% 105.75% 83.02% 57.59% 32.85% 96.53% 100.00%
NP 1,310 4,012 3,514 2,329 1,235 4,952 4,494 -56.07%
  QoQ % -67.35% 14.17% 50.88% 88.58% -75.06% 10.19% -
  Horiz. % 29.15% 89.27% 78.19% 51.82% 27.48% 110.19% 100.00%
NP to SH 1,305 3,998 3,522 2,371 1,270 4,890 4,439 -55.82%
  QoQ % -67.36% 13.52% 48.54% 86.69% -74.03% 10.16% -
  Horiz. % 29.40% 90.07% 79.34% 53.41% 28.61% 110.16% 100.00%
Tax Rate 25.40 % 27.56 % 25.42 % 26.30 % 27.74 % 21.95 % 24.31 % 2.97%
  QoQ % -7.84% 8.42% -3.35% -5.19% 26.38% -9.71% -
  Horiz. % 104.48% 113.37% 104.57% 108.19% 114.11% 90.29% 100.00%
Total Cost 5,590 21,748 16,525 10,500 4,953 25,906 19,708 -56.86%
  QoQ % -74.30% 31.61% 57.38% 111.99% -80.88% 31.45% -
  Horiz. % 28.36% 110.35% 83.85% 53.28% 25.13% 131.45% 100.00%
Net Worth 57,960 55,439 55,439 55,439 57,960 55,439 55,439 3.01%
  QoQ % 4.55% 0.00% 0.00% -4.35% 4.55% 0.00% -
  Horiz. % 104.55% 100.00% 100.00% 100.00% 104.55% 100.00% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 4,032 2,016 2,016 - 3,855 1,839 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 109.59% -
  Horiz. % 0.00% 219.18% 109.59% 109.59% 0.00% 209.59% 100.00%
Div Payout % - % 100.85 % 57.24 % 85.03 % - % 78.85 % 41.44 % -
  QoQ % 0.00% 76.19% -32.68% 0.00% 0.00% 90.28% -
  Horiz. % 0.00% 243.36% 138.13% 205.19% 0.00% 190.28% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 57,960 55,439 55,439 55,439 57,960 55,439 55,439 3.01%
  QoQ % 4.55% 0.00% 0.00% -4.35% 4.55% 0.00% -
  Horiz. % 104.55% 100.00% 100.00% 100.00% 104.55% 100.00% 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 18.99 % 15.57 % 17.54 % 18.15 % 19.96 % 16.05 % 18.57 % 1.50%
  QoQ % 21.97% -11.23% -3.36% -9.07% 24.36% -13.57% -
  Horiz. % 102.26% 83.84% 94.45% 97.74% 107.49% 86.43% 100.00%
ROE 2.25 % 7.21 % 6.35 % 4.28 % 2.19 % 8.82 % 8.01 % -57.14%
  QoQ % -68.79% 13.54% 48.36% 95.43% -75.17% 10.11% -
  Horiz. % 28.09% 90.01% 79.28% 53.43% 27.34% 110.11% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 2.74 10.22 7.95 5.09 2.46 12.25 9.60 -56.68%
  QoQ % -73.19% 28.55% 56.19% 106.91% -79.92% 27.60% -
  Horiz. % 28.54% 106.46% 82.81% 53.02% 25.62% 127.60% 100.00%
EPS 0.52 1.59 1.40 0.94 0.50 1.94 1.76 -55.67%
  QoQ % -67.30% 13.57% 48.94% 88.00% -74.23% 10.23% -
  Horiz. % 29.55% 90.34% 79.55% 53.41% 28.41% 110.23% 100.00%
DPS 0.00 1.60 0.80 0.80 0.00 1.53 0.73 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 109.59% -
  Horiz. % 0.00% 219.18% 109.59% 109.59% 0.00% 209.59% 100.00%
NAPS 0.2300 0.2200 0.2200 0.2200 0.2300 0.2200 0.2200 3.01%
  QoQ % 4.55% 0.00% 0.00% -4.35% 4.55% 0.00% -
  Horiz. % 104.55% 100.00% 100.00% 100.00% 104.55% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 2.74 10.22 7.95 5.09 2.46 12.25 9.60 -56.68%
  QoQ % -73.19% 28.55% 56.19% 106.91% -79.92% 27.60% -
  Horiz. % 28.54% 106.46% 82.81% 53.02% 25.62% 127.60% 100.00%
EPS 0.52 1.59 1.40 0.94 0.50 1.94 1.76 -55.67%
  QoQ % -67.30% 13.57% 48.94% 88.00% -74.23% 10.23% -
  Horiz. % 29.55% 90.34% 79.55% 53.41% 28.41% 110.23% 100.00%
DPS 0.00 1.60 0.80 0.80 0.00 1.53 0.73 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 109.59% -
  Horiz. % 0.00% 219.18% 109.59% 109.59% 0.00% 209.59% 100.00%
NAPS 0.2300 0.2200 0.2200 0.2200 0.2300 0.2200 0.2200 3.01%
  QoQ % 4.55% 0.00% 0.00% -4.35% 4.55% 0.00% -
  Horiz. % 104.55% 100.00% 100.00% 100.00% 104.55% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.2950 0.2900 0.3250 0.3300 0.3600 0.3400 0.3200 -
P/RPS 10.77 2.84 4.09 6.48 14.66 2.78 3.33 118.86%
  QoQ % 279.23% -30.56% -36.88% -55.80% 427.34% -16.52% -
  Horiz. % 323.42% 85.29% 122.82% 194.59% 440.24% 83.48% 100.00%
P/EPS 56.97 18.28 23.25 35.07 71.43 17.52 18.17 114.37%
  QoQ % 211.65% -21.38% -33.70% -50.90% 307.71% -3.58% -
  Horiz. % 313.54% 100.61% 127.96% 193.01% 393.12% 96.42% 100.00%
EY 1.76 5.47 4.30 2.85 1.40 5.71 5.50 -53.25%
  QoQ % -67.82% 27.21% 50.88% 103.57% -75.48% 3.82% -
  Horiz. % 32.00% 99.45% 78.18% 51.82% 25.45% 103.82% 100.00%
DY 0.00 5.52 2.46 2.42 0.00 4.50 2.28 -
  QoQ % 0.00% 124.39% 1.65% 0.00% 0.00% 97.37% -
  Horiz. % 0.00% 242.11% 107.89% 106.14% 0.00% 197.37% 100.00%
P/NAPS 1.28 1.32 1.48 1.50 1.57 1.55 1.45 -7.98%
  QoQ % -3.03% -10.81% -1.33% -4.46% 1.29% 6.90% -
  Horiz. % 88.28% 91.03% 102.07% 103.45% 108.28% 106.90% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date - 22/02/18 21/11/17 25/08/17 22/05/17 24/02/17 22/11/16 -
Price 0.2500 0.3200 0.3000 0.3200 0.3750 0.3550 0.3500 -
P/RPS 9.13 3.13 3.77 6.29 15.27 2.90 3.64 84.71%
  QoQ % 191.69% -16.98% -40.06% -58.81% 426.55% -20.33% -
  Horiz. % 250.82% 85.99% 103.57% 172.80% 419.51% 79.67% 100.00%
P/EPS 48.28 20.17 21.47 34.01 74.41 18.29 19.87 80.83%
  QoQ % 139.37% -6.05% -36.87% -54.29% 306.83% -7.95% -
  Horiz. % 242.98% 101.51% 108.05% 171.16% 374.48% 92.05% 100.00%
EY 2.07 4.96 4.66 2.94 1.34 5.47 5.03 -44.70%
  QoQ % -58.27% 6.44% 58.50% 119.40% -75.50% 8.75% -
  Horiz. % 41.15% 98.61% 92.64% 58.45% 26.64% 108.75% 100.00%
DY 0.00 5.00 2.67 2.50 0.00 4.31 2.09 -
  QoQ % 0.00% 87.27% 6.80% 0.00% 0.00% 106.22% -
  Horiz. % 0.00% 239.23% 127.75% 119.62% 0.00% 206.22% 100.00%
P/NAPS 1.09 1.45 1.36 1.45 1.63 1.61 1.59 -22.27%
  QoQ % -24.83% 6.62% -6.21% -11.04% 1.24% 1.26% -
  Horiz. % 68.55% 91.19% 85.53% 91.19% 102.52% 101.26% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.170.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.150.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.2150.00 
 3A 0.7950.00 

FEATURED POSTS

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