Highlights

[BTECH] QoQ Cumulative Quarter Result on 2019-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     79.88%    YoY -     -9.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 6,005 27,855 20,868 13,555 6,553 26,611 19,894 -54.97%
  QoQ % -78.44% 33.48% 53.95% 106.85% -75.37% 33.76% -
  Horiz. % 30.18% 140.02% 104.90% 68.14% 32.94% 133.76% 100.00%
PBT 1,054 7,116 4,601 2,848 1,532 5,928 4,891 -64.02%
  QoQ % -85.19% 54.66% 61.55% 85.90% -74.16% 21.20% -
  Horiz. % 21.55% 145.49% 94.07% 58.23% 31.32% 121.20% 100.00%
Tax -244 -1,098 -1,157 -741 -392 -1,776 -1,198 -65.35%
  QoQ % 77.78% 5.10% -56.14% -89.03% 77.93% -48.25% -
  Horiz. % 20.37% 91.65% 96.58% 61.85% 32.72% 148.25% 100.00%
NP 810 6,018 3,444 2,107 1,140 4,152 3,693 -63.60%
  QoQ % -86.54% 74.74% 63.46% 84.82% -72.54% 12.43% -
  Horiz. % 21.93% 162.96% 93.26% 57.05% 30.87% 112.43% 100.00%
NP to SH 756 8,078 3,333 2,038 1,133 4,179 3,696 -65.25%
  QoQ % -90.64% 142.36% 63.54% 79.88% -72.89% 13.07% -
  Horiz. % 20.45% 218.56% 90.18% 55.14% 30.65% 113.07% 100.00%
Tax Rate 23.15 % 15.43 % 25.15 % 26.02 % 25.59 % 29.96 % 24.49 % -3.68%
  QoQ % 50.03% -38.65% -3.34% 1.68% -14.59% 22.34% -
  Horiz. % 94.53% 63.01% 102.69% 106.25% 104.49% 122.34% 100.00%
Total Cost 5,195 21,837 17,424 11,448 5,413 22,459 16,201 -53.12%
  QoQ % -76.21% 25.33% 52.20% 111.49% -75.90% 38.63% -
  Horiz. % 32.07% 134.79% 107.55% 70.66% 33.41% 138.63% 100.00%
Net Worth 63,000 63,000 57,960 57,960 60,479 57,960 55,439 8.89%
  QoQ % 0.00% 8.70% 0.00% -4.17% 4.35% 4.55% -
  Horiz. % 113.64% 113.64% 104.55% 104.55% 109.09% 104.55% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 4,032 2,016 2,016 - 4,032 2,016 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 200.00% 100.00% 100.00% 0.00% 200.00% 100.00%
Div Payout % - % 49.91 % 60.49 % 98.92 % - % 96.48 % 54.55 % -
  QoQ % 0.00% -17.49% -38.85% 0.00% 0.00% 76.87% -
  Horiz. % 0.00% 91.49% 110.89% 181.34% 0.00% 176.87% 100.00%
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 63,000 63,000 57,960 57,960 60,479 57,960 55,439 8.89%
  QoQ % 0.00% 8.70% 0.00% -4.17% 4.35% 4.55% -
  Horiz. % 113.64% 113.64% 104.55% 104.55% 109.09% 104.55% 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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 13.49 % 21.60 % 16.50 % 15.54 % 17.40 % 15.60 % 18.56 % -19.14%
  QoQ % -37.55% 30.91% 6.18% -10.69% 11.54% -15.95% -
  Horiz. % 72.68% 116.38% 88.90% 83.73% 93.75% 84.05% 100.00%
ROE 1.20 % 12.82 % 5.75 % 3.52 % 1.87 % 7.21 % 6.67 % -68.10%
  QoQ % -90.64% 122.96% 63.35% 88.24% -74.06% 8.10% -
  Horiz. % 17.99% 192.20% 86.21% 52.77% 28.04% 108.10% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 2.38 11.05 8.28 5.38 2.60 10.56 7.89 -54.99%
  QoQ % -78.46% 33.45% 53.90% 106.92% -75.38% 33.84% -
  Horiz. % 30.16% 140.05% 104.94% 68.19% 32.95% 133.84% 100.00%
EPS 0.30 2.33 1.32 0.81 0.45 1.66 1.47 -65.30%
  QoQ % -87.12% 76.52% 62.96% 80.00% -72.89% 12.93% -
  Horiz. % 20.41% 158.50% 89.80% 55.10% 30.61% 112.93% 100.00%
DPS 0.00 1.60 0.80 0.80 0.00 1.60 0.80 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 200.00% 100.00% 100.00% 0.00% 200.00% 100.00%
NAPS 0.2500 0.2500 0.2300 0.2300 0.2400 0.2300 0.2200 8.89%
  QoQ % 0.00% 8.70% 0.00% -4.17% 4.35% 4.55% -
  Horiz. % 113.64% 113.64% 104.55% 104.55% 109.09% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 2.38 11.05 8.28 5.38 2.60 10.56 7.89 -54.99%
  QoQ % -78.46% 33.45% 53.90% 106.92% -75.38% 33.84% -
  Horiz. % 30.16% 140.05% 104.94% 68.19% 32.95% 133.84% 100.00%
EPS 0.30 2.33 1.32 0.81 0.45 1.66 1.47 -65.30%
  QoQ % -87.12% 76.52% 62.96% 80.00% -72.89% 12.93% -
  Horiz. % 20.41% 158.50% 89.80% 55.10% 30.61% 112.93% 100.00%
DPS 0.00 1.60 0.80 0.80 0.00 1.60 0.80 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 200.00% 100.00% 100.00% 0.00% 200.00% 100.00%
NAPS 0.2500 0.2500 0.2300 0.2300 0.2400 0.2300 0.2200 8.89%
  QoQ % 0.00% 8.70% 0.00% -4.17% 4.35% 4.55% -
  Horiz. % 113.64% 113.64% 104.55% 104.55% 109.09% 104.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.2300 0.2200 0.2150 0.2300 0.3450 0.2350 0.2500 -
P/RPS 9.65 1.99 2.60 4.28 13.27 2.23 3.17 109.90%
  QoQ % 384.92% -23.46% -39.25% -67.75% 495.07% -29.65% -
  Horiz. % 304.42% 62.78% 82.02% 135.02% 418.61% 70.35% 100.00%
P/EPS 76.67 6.86 16.26 28.44 76.73 14.17 17.05 172.19%
  QoQ % 1,017.64% -57.81% -42.83% -62.93% 441.50% -16.89% -
  Horiz. % 449.68% 40.23% 95.37% 166.80% 450.03% 83.11% 100.00%
EY 1.30 14.57 6.15 3.52 1.30 7.06 5.87 -63.36%
  QoQ % -91.08% 136.91% 74.72% 170.77% -81.59% 20.27% -
  Horiz. % 22.15% 248.21% 104.77% 59.97% 22.15% 120.27% 100.00%
DY 0.00 7.27 3.72 3.48 0.00 6.81 3.20 -
  QoQ % 0.00% 95.43% 6.90% 0.00% 0.00% 112.81% -
  Horiz. % 0.00% 227.19% 116.25% 108.75% 0.00% 212.81% 100.00%
P/NAPS 0.92 0.88 0.93 1.00 1.44 1.02 1.14 -13.31%
  QoQ % 4.55% -5.38% -7.00% -30.56% 41.18% -10.53% -
  Horiz. % 80.70% 77.19% 81.58% 87.72% 126.32% 89.47% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 26/06/20 27/02/20 26/11/19 27/08/19 28/05/19 28/02/19 28/11/18 -
Price 0.3350 0.2100 0.2150 0.2150 0.2250 0.2850 0.2250 -
P/RPS 14.06 1.90 2.60 4.00 8.65 2.70 2.85 189.52%
  QoQ % 640.00% -26.92% -35.00% -53.76% 220.37% -5.26% -
  Horiz. % 493.33% 66.67% 91.23% 140.35% 303.51% 94.74% 100.00%
P/EPS 111.67 6.55 16.26 26.58 50.04 17.19 15.34 275.16%
  QoQ % 1,604.89% -59.72% -38.83% -46.88% 191.10% 12.06% -
  Horiz. % 727.97% 42.70% 106.00% 173.27% 326.21% 112.06% 100.00%
EY 0.90 15.26 6.15 3.76 2.00 5.82 6.52 -73.26%
  QoQ % -94.10% 148.13% 63.56% 88.00% -65.64% -10.74% -
  Horiz. % 13.80% 234.05% 94.33% 57.67% 30.67% 89.26% 100.00%
DY 0.00 7.62 3.72 3.72 0.00 5.61 3.56 -
  QoQ % 0.00% 104.84% 0.00% 0.00% 0.00% 57.58% -
  Horiz. % 0.00% 214.04% 104.49% 104.49% 0.00% 157.58% 100.00%
P/NAPS 1.34 0.84 0.93 0.93 0.94 1.24 1.02 19.93%
  QoQ % 59.52% -9.68% 0.00% -1.06% -24.19% 21.57% -
  Horiz. % 131.37% 82.35% 91.18% 91.18% 92.16% 121.57% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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