Highlights

[BTECH] QoQ Cumulative Quarter Result on 2011-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 23-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     108.70%    YoY -     -7.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 10,330 5,139 18,546 13,190 8,275 3,774 15,942 -25.14%
  QoQ % 101.01% -72.29% 40.61% 59.40% 119.26% -76.33% -
  Horiz. % 64.80% 32.24% 116.33% 82.74% 51.91% 23.67% 100.00%
PBT 1,754 807 4,173 1,941 1,010 383 1,844 -3.28%
  QoQ % 117.35% -80.66% 114.99% 92.18% 163.71% -79.23% -
  Horiz. % 95.12% 43.76% 226.30% 105.26% 54.77% 20.77% 100.00%
Tax -492 -263 -1,067 -734 -426 -186 -826 -29.23%
  QoQ % -87.07% 75.35% -45.37% -72.30% -129.03% 77.48% -
  Horiz. % 59.56% 31.84% 129.18% 88.86% 51.57% 22.52% 100.00%
NP 1,262 544 3,106 1,207 584 197 1,018 15.42%
  QoQ % 131.99% -82.49% 157.33% 106.68% 196.45% -80.65% -
  Horiz. % 123.97% 53.44% 305.11% 118.57% 57.37% 19.35% 100.00%
NP to SH 1,200 512 3,053 1,152 552 188 1,069 8.02%
  QoQ % 134.38% -83.23% 165.02% 108.70% 193.62% -82.41% -
  Horiz. % 112.25% 47.90% 285.59% 107.76% 51.64% 17.59% 100.00%
Tax Rate 28.05 % 32.59 % 25.57 % 37.82 % 42.18 % 48.56 % 44.79 % -26.82%
  QoQ % -13.93% 27.45% -32.39% -10.34% -13.14% 8.42% -
  Horiz. % 62.63% 72.76% 57.09% 84.44% 94.17% 108.42% 100.00%
Total Cost 9,068 4,595 15,440 11,983 7,691 3,577 14,924 -28.28%
  QoQ % 97.34% -70.24% 28.85% 55.81% 115.01% -76.03% -
  Horiz. % 60.76% 30.79% 103.46% 80.29% 51.53% 23.97% 100.00%
Net Worth 40,319 40,319 40,428 35,060 32,618 37,599 35,233 9.42%
  QoQ % 0.00% -0.27% 15.31% 7.49% -13.25% 6.72% -
  Horiz. % 114.44% 114.44% 114.75% 99.51% 92.58% 106.72% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 1,212 - - - 1,208 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.40% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 39.73 % - % - % - % 113.00 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 35.16% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 40,319 40,319 40,428 35,060 32,618 37,599 35,233 9.42%
  QoQ % 0.00% -0.27% 15.31% 7.49% -13.25% 6.72% -
  Horiz. % 114.44% 114.44% 114.75% 99.51% 92.58% 106.72% 100.00%
NOSH 252,000 252,000 252,678 250,434 250,909 268,571 251,666 0.09%
  QoQ % 0.00% -0.27% 0.90% -0.19% -6.58% 6.72% -
  Horiz. % 100.13% 100.13% 100.40% 99.51% 99.70% 106.72% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 12.22 % 10.59 % 16.75 % 9.15 % 7.06 % 5.22 % 6.39 % 54.13%
  QoQ % 15.39% -36.78% 83.06% 29.60% 35.25% -18.31% -
  Horiz. % 191.24% 165.73% 262.13% 143.19% 110.49% 81.69% 100.00%
ROE 2.98 % 1.27 % 7.55 % 3.29 % 1.69 % 0.50 % 3.03 % -1.10%
  QoQ % 134.65% -83.18% 129.48% 94.67% 238.00% -83.50% -
  Horiz. % 98.35% 41.91% 249.17% 108.58% 55.78% 16.50% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.10 2.04 7.34 5.27 3.30 1.41 6.33 -25.16%
  QoQ % 100.98% -72.21% 39.28% 59.70% 134.04% -77.73% -
  Horiz. % 64.77% 32.23% 115.96% 83.25% 52.13% 22.27% 100.00%
EPS 0.48 0.20 1.21 0.46 0.22 0.07 0.42 9.32%
  QoQ % 140.00% -83.47% 163.04% 109.09% 214.29% -83.33% -
  Horiz. % 114.29% 47.62% 288.10% 109.52% 52.38% 16.67% 100.00%
DPS 0.00 0.00 0.48 0.00 0.00 0.00 0.48 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1600 0.1600 0.1600 0.1400 0.1300 0.1400 0.1400 9.32%
  QoQ % 0.00% 0.00% 14.29% 7.69% -7.14% 0.00% -
  Horiz. % 114.29% 114.29% 114.29% 100.00% 92.86% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,210
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.10 2.04 7.36 5.23 3.28 1.50 6.33 -25.16%
  QoQ % 100.98% -72.28% 40.73% 59.45% 118.67% -76.30% -
  Horiz. % 64.77% 32.23% 116.27% 82.62% 51.82% 23.70% 100.00%
EPS 0.48 0.20 1.21 0.46 0.22 0.07 0.42 9.32%
  QoQ % 140.00% -83.47% 163.04% 109.09% 214.29% -83.33% -
  Horiz. % 114.29% 47.62% 288.10% 109.52% 52.38% 16.67% 100.00%
DPS 0.00 0.00 0.48 0.00 0.00 0.00 0.48 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1600 0.1600 0.1604 0.1391 0.1294 0.1492 0.1398 9.42%
  QoQ % 0.00% -0.25% 15.31% 7.50% -13.27% 6.72% -
  Horiz. % 114.45% 114.45% 114.74% 99.50% 92.56% 106.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.1300 0.1400 0.1500 0.0950 0.1200 0.1050 0.1100 -
P/RPS 3.17 6.87 2.04 1.80 3.64 7.47 1.74 49.22%
  QoQ % -53.86% 236.76% 13.33% -50.55% -51.27% 329.31% -
  Horiz. % 182.18% 394.83% 117.24% 103.45% 209.20% 429.31% 100.00%
P/EPS 27.30 68.91 12.41 20.65 54.55 150.00 25.90 3.58%
  QoQ % -60.38% 455.28% -39.90% -62.14% -63.63% 479.15% -
  Horiz. % 105.41% 266.06% 47.92% 79.73% 210.62% 579.15% 100.00%
EY 3.66 1.45 8.06 4.84 1.83 0.67 3.86 -3.49%
  QoQ % 152.41% -82.01% 66.53% 164.48% 173.13% -82.64% -
  Horiz. % 94.82% 37.56% 208.81% 125.39% 47.41% 17.36% 100.00%
DY 0.00 0.00 3.20 0.00 0.00 0.00 4.36 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 73.39% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.81 0.88 0.94 0.68 0.92 0.75 0.79 1.68%
  QoQ % -7.95% -6.38% 38.24% -26.09% 22.67% -5.06% -
  Horiz. % 102.53% 111.39% 118.99% 86.08% 116.46% 94.94% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 18/05/12 29/02/12 23/11/11 24/08/11 13/05/11 28/02/11 -
Price 0.1400 0.1500 0.1200 0.1200 0.1050 0.1600 0.1050 -
P/RPS 3.42 7.36 1.63 2.28 3.18 11.39 1.66 61.98%
  QoQ % -53.53% 351.53% -28.51% -28.30% -72.08% 586.14% -
  Horiz. % 206.02% 443.37% 98.19% 137.35% 191.57% 686.14% 100.00%
P/EPS 29.40 73.83 9.93 26.09 47.73 228.57 24.72 12.27%
  QoQ % -60.18% 643.50% -61.94% -45.34% -79.12% 824.64% -
  Horiz. % 118.93% 298.67% 40.17% 105.54% 193.08% 924.64% 100.00%
EY 3.40 1.35 10.07 3.83 2.10 0.44 4.05 -11.02%
  QoQ % 151.85% -86.59% 162.92% 82.38% 377.27% -89.14% -
  Horiz. % 83.95% 33.33% 248.64% 94.57% 51.85% 10.86% 100.00%
DY 0.00 0.00 4.00 0.00 0.00 0.00 4.57 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 87.53% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.88 0.94 0.75 0.86 0.81 1.14 0.75 11.26%
  QoQ % -6.38% 25.33% -12.79% 6.17% -28.95% 52.00% -
  Horiz. % 117.33% 125.33% 100.00% 114.67% 108.00% 152.00% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. TCapital Group - 冷眼 - 30年投资经验总结的18条真谛 TCapital Group ( 冷眼慢慢投资 )
6. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
7. Dr M can restore economy in two years, says Anwar save malaysia!!!
8. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers