Highlights

[BTECH] QoQ Cumulative Quarter Result on 2009-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     41.94%    YoY -     -52.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 7,888 3,712 17,486 12,619 8,233 3,960 18,928 -44.30%
  QoQ % 112.50% -78.77% 38.57% 53.27% 107.90% -79.08% -
  Horiz. % 41.67% 19.61% 92.38% 66.67% 43.50% 20.92% 100.00%
PBT 1,200 506 1,908 1,503 996 450 2,077 -30.70%
  QoQ % 137.15% -73.48% 26.95% 50.90% 121.33% -78.33% -
  Horiz. % 57.78% 24.36% 91.86% 72.36% 47.95% 21.67% 100.00%
Tax -404 -182 -884 -688 -429 -136 -644 -26.78%
  QoQ % -121.98% 79.41% -28.49% -60.37% -215.44% 78.88% -
  Horiz. % 62.73% 28.26% 137.27% 106.83% 66.61% 21.12% 100.00%
NP 796 324 1,024 815 567 314 1,433 -32.50%
  QoQ % 145.68% -68.36% 25.64% 43.74% 80.57% -78.09% -
  Horiz. % 55.55% 22.61% 71.46% 56.87% 39.57% 21.91% 100.00%
NP to SH 821 336 1,058 819 577 330 1,422 -30.73%
  QoQ % 144.35% -68.24% 29.18% 41.94% 74.85% -76.79% -
  Horiz. % 57.74% 23.63% 74.40% 57.59% 40.58% 23.21% 100.00%
Tax Rate 33.67 % 35.97 % 46.33 % 45.78 % 43.07 % 30.22 % 31.01 % 5.66%
  QoQ % -6.39% -22.36% 1.20% 6.29% 42.52% -2.55% -
  Horiz. % 108.58% 115.99% 149.40% 147.63% 138.89% 97.45% 100.00%
Total Cost 7,092 3,388 16,462 11,804 7,666 3,646 17,495 -45.32%
  QoQ % 109.33% -79.42% 39.46% 53.98% 110.26% -79.16% -
  Horiz. % 40.54% 19.37% 94.10% 67.47% 43.82% 20.84% 100.00%
Net Worth 30,787 31,015 30,078 29,781 30,104 30,461 30,085 1.55%
  QoQ % -0.73% 3.12% 1.00% -1.07% -1.17% 1.25% -
  Horiz. % 102.33% 103.09% 99.98% 98.99% 100.06% 101.25% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 30,787 31,015 30,078 29,781 30,104 30,461 30,085 1.55%
  QoQ % -0.73% 3.12% 1.00% -1.07% -1.17% 1.25% -
  Horiz. % 102.33% 103.09% 99.98% 98.99% 100.06% 101.25% 100.00%
NOSH 256,562 258,461 250,652 248,181 250,869 253,846 250,714 1.55%
  QoQ % -0.73% 3.12% 1.00% -1.07% -1.17% 1.25% -
  Horiz. % 102.33% 103.09% 99.98% 98.99% 100.06% 101.25% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.09 % 8.73 % 5.86 % 6.46 % 6.89 % 7.93 % 7.57 % 21.18%
  QoQ % 15.58% 48.98% -9.29% -6.24% -13.11% 4.76% -
  Horiz. % 133.29% 115.32% 77.41% 85.34% 91.02% 104.76% 100.00%
ROE 2.67 % 1.08 % 3.52 % 2.75 % 1.92 % 1.08 % 4.73 % -31.77%
  QoQ % 147.22% -69.32% 28.00% 43.23% 77.78% -77.17% -
  Horiz. % 56.45% 22.83% 74.42% 58.14% 40.59% 22.83% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.07 1.44 6.98 5.08 3.28 1.56 7.55 -45.20%
  QoQ % 113.19% -79.37% 37.40% 54.88% 110.26% -79.34% -
  Horiz. % 40.66% 19.07% 92.45% 67.28% 43.44% 20.66% 100.00%
EPS 0.32 0.13 0.42 0.33 0.23 0.13 0.56 -31.21%
  QoQ % 146.15% -69.05% 27.27% 43.48% 76.92% -76.79% -
  Horiz. % 57.14% 23.21% 75.00% 58.93% 41.07% 23.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1200 0.1200 0.1200 0.1200 0.1200 0.1200 0.1200 -
  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%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.13 1.47 6.94 5.01 3.27 1.57 7.51 -44.29%
  QoQ % 112.93% -78.82% 38.52% 53.21% 108.28% -79.09% -
  Horiz. % 41.68% 19.57% 92.41% 66.71% 43.54% 20.91% 100.00%
EPS 0.33 0.13 0.42 0.33 0.23 0.13 0.56 -29.78%
  QoQ % 153.85% -69.05% 27.27% 43.48% 76.92% -76.79% -
  Horiz. % 58.93% 23.21% 75.00% 58.93% 41.07% 23.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1222 0.1231 0.1194 0.1182 0.1195 0.1209 0.1194 1.56%
  QoQ % -0.73% 3.10% 1.02% -1.09% -1.16% 1.26% -
  Horiz. % 102.35% 103.10% 100.00% 98.99% 100.08% 101.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.1200 0.1000 0.1100 0.1000 0.1100 0.1000 0.1500 -
P/RPS 3.90 6.96 1.58 1.97 3.35 6.41 1.99 56.80%
  QoQ % -43.97% 340.51% -19.80% -41.19% -47.74% 222.11% -
  Horiz. % 195.98% 349.75% 79.40% 98.99% 168.34% 322.11% 100.00%
P/EPS 37.50 76.92 26.06 30.30 47.83 76.92 26.45 26.28%
  QoQ % -51.25% 195.17% -13.99% -36.65% -37.82% 190.81% -
  Horiz. % 141.78% 290.81% 98.53% 114.56% 180.83% 290.81% 100.00%
EY 2.67 1.30 3.84 3.30 2.09 1.30 3.78 -20.74%
  QoQ % 105.38% -66.15% 16.36% 57.89% 60.77% -65.61% -
  Horiz. % 70.63% 34.39% 101.59% 87.30% 55.29% 34.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.00 0.83 0.92 0.83 0.92 0.83 1.25 -13.86%
  QoQ % 20.48% -9.78% 10.84% -9.78% 10.84% -33.60% -
  Horiz. % 80.00% 66.40% 73.60% 66.40% 73.60% 66.40% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 11/05/10 25/02/10 25/11/09 26/08/09 14/05/09 23/02/09 -
Price 0.1000 0.1300 0.1200 0.1100 0.1200 0.1300 0.1500 -
P/RPS 3.25 9.05 1.72 2.16 3.66 8.33 1.99 38.81%
  QoQ % -64.09% 426.16% -20.37% -40.98% -56.06% 318.59% -
  Horiz. % 163.32% 454.77% 86.43% 108.54% 183.92% 418.59% 100.00%
P/EPS 31.25 100.00 28.43 33.33 52.17 100.00 26.45 11.79%
  QoQ % -68.75% 251.74% -14.70% -36.11% -47.83% 278.07% -
  Horiz. % 118.15% 378.07% 107.49% 126.01% 197.24% 378.07% 100.00%
EY 3.20 1.00 3.52 3.00 1.92 1.00 3.78 -10.54%
  QoQ % 220.00% -71.59% 17.33% 56.25% 92.00% -73.54% -
  Horiz. % 84.66% 26.46% 93.12% 79.37% 50.79% 26.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.83 1.08 1.00 0.92 1.00 1.08 1.25 -23.95%
  QoQ % -23.15% 8.00% 8.70% -8.00% -7.41% -13.60% -
  Horiz. % 66.40% 86.40% 80.00% 73.60% 80.00% 86.40% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

495  449  612  999 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.170.00 
 IRIS 0.39+0.02 
 PA-WB 0.13+0.02 
 PA 0.19+0.005 
 JAKS 0.685+0.01 
 DNEX 0.295+0.015 
 SCIB 3.02+0.48 
 KSTAR 0.12-0.025 
 VIVOCOM 0.945+0.11 
 DNEX-WD 0.055-0.005 

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