Highlights

[BTECH] QoQ Cumulative Quarter Result on 2012-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     47.83%    YoY -     53.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 11,536 5,188 21,761 15,898 10,330 5,139 18,546 -27.15%
  QoQ % 122.36% -76.16% 36.88% 53.90% 101.01% -72.29% -
  Horiz. % 62.20% 27.97% 117.34% 85.72% 55.70% 27.71% 100.00%
PBT 2,443 1,052 3,808 2,661 1,754 807 4,173 -30.04%
  QoQ % 132.22% -72.37% 43.10% 51.71% 117.35% -80.66% -
  Horiz. % 58.54% 25.21% 91.25% 63.77% 42.03% 19.34% 100.00%
Tax -614 -270 -1,252 -796 -492 -263 -1,067 -30.84%
  QoQ % -127.41% 78.43% -57.29% -61.79% -87.07% 75.35% -
  Horiz. % 57.54% 25.30% 117.34% 74.60% 46.11% 24.65% 100.00%
NP 1,829 782 2,556 1,865 1,262 544 3,106 -29.77%
  QoQ % 133.89% -69.41% 37.05% 47.78% 131.99% -82.49% -
  Horiz. % 58.89% 25.18% 82.29% 60.05% 40.63% 17.51% 100.00%
NP to SH 1,787 769 2,440 1,774 1,200 512 3,053 -30.05%
  QoQ % 132.38% -68.48% 37.54% 47.83% 134.38% -83.23% -
  Horiz. % 58.53% 25.19% 79.92% 58.11% 39.31% 16.77% 100.00%
Tax Rate 25.13 % 25.67 % 32.88 % 29.91 % 28.05 % 32.59 % 25.57 % -1.15%
  QoQ % -2.10% -21.93% 9.93% 6.63% -13.93% 27.45% -
  Horiz. % 98.28% 100.39% 128.59% 116.97% 109.70% 127.45% 100.00%
Total Cost 9,707 4,406 19,205 14,033 9,068 4,595 15,440 -26.63%
  QoQ % 120.31% -77.06% 36.86% 54.75% 97.34% -70.24% -
  Horiz. % 62.87% 28.54% 124.38% 90.89% 58.73% 29.76% 100.00%
Net Worth 40,319 42,840 40,511 40,319 40,319 40,319 40,428 -0.18%
  QoQ % -5.88% 5.75% 0.47% 0.00% 0.00% -0.27% -
  Horiz. % 99.73% 105.96% 100.20% 99.73% 99.73% 99.73% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - 1,212 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 39.73 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 40,319 42,840 40,511 40,319 40,319 40,319 40,428 -0.18%
  QoQ % -5.88% 5.75% 0.47% 0.00% 0.00% -0.27% -
  Horiz. % 99.73% 105.96% 100.20% 99.73% 99.73% 99.73% 100.00%
NOSH 252,000 252,000 253,195 252,000 252,000 252,000 252,678 -0.18%
  QoQ % 0.00% -0.47% 0.47% 0.00% 0.00% -0.27% -
  Horiz. % 99.73% 99.73% 100.20% 99.73% 99.73% 99.73% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 15.85 % 15.07 % 11.75 % 11.73 % 12.22 % 10.59 % 16.75 % -3.62%
  QoQ % 5.18% 28.26% 0.17% -4.01% 15.39% -36.78% -
  Horiz. % 94.63% 89.97% 70.15% 70.03% 72.96% 63.22% 100.00%
ROE 4.43 % 1.80 % 6.02 % 4.40 % 2.98 % 1.27 % 7.55 % -29.94%
  QoQ % 146.11% -70.10% 36.82% 47.65% 134.65% -83.18% -
  Horiz. % 58.68% 23.84% 79.74% 58.28% 39.47% 16.82% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.58 2.06 8.59 6.31 4.10 2.04 7.34 -27.00%
  QoQ % 122.33% -76.02% 36.13% 53.90% 100.98% -72.21% -
  Horiz. % 62.40% 28.07% 117.03% 85.97% 55.86% 27.79% 100.00%
EPS 0.71 0.31 0.97 0.70 0.48 0.20 1.21 -29.93%
  QoQ % 129.03% -68.04% 38.57% 45.83% 140.00% -83.47% -
  Horiz. % 58.68% 25.62% 80.17% 57.85% 39.67% 16.53% 100.00%
DPS 0.00 0.00 0.00 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% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1600 0.1700 0.1600 0.1600 0.1600 0.1600 0.1600 -
  QoQ % -5.88% 6.25% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 106.25% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.58 2.06 8.64 6.31 4.10 2.04 7.36 -27.13%
  QoQ % 122.33% -76.16% 36.93% 53.90% 100.98% -72.28% -
  Horiz. % 62.23% 27.99% 117.39% 85.73% 55.71% 27.72% 100.00%
EPS 0.71 0.31 0.97 0.70 0.48 0.20 1.21 -29.93%
  QoQ % 129.03% -68.04% 38.57% 45.83% 140.00% -83.47% -
  Horiz. % 58.68% 25.62% 80.17% 57.85% 39.67% 16.53% 100.00%
DPS 0.00 0.00 0.00 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% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1600 0.1700 0.1608 0.1600 0.1600 0.1600 0.1604 -0.17%
  QoQ % -5.88% 5.72% 0.50% 0.00% 0.00% -0.25% -
  Horiz. % 99.75% 105.99% 100.25% 99.75% 99.75% 99.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.1500 0.1400 0.1200 0.1200 0.1300 0.1400 0.1500 -
P/RPS 3.28 6.80 1.40 1.90 3.17 6.87 2.04 37.28%
  QoQ % -51.76% 385.71% -26.32% -40.06% -53.86% 236.76% -
  Horiz. % 160.78% 333.33% 68.63% 93.14% 155.39% 336.76% 100.00%
P/EPS 21.15 45.88 12.45 17.05 27.30 68.91 12.41 42.73%
  QoQ % -53.90% 268.51% -26.98% -37.55% -60.38% 455.28% -
  Horiz. % 170.43% 369.70% 100.32% 137.39% 219.98% 555.28% 100.00%
EY 4.73 2.18 8.03 5.87 3.66 1.45 8.06 -29.93%
  QoQ % 116.97% -72.85% 36.80% 60.38% 152.41% -82.01% -
  Horiz. % 58.68% 27.05% 99.63% 72.83% 45.41% 17.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.20 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.94 0.82 0.75 0.75 0.81 0.88 0.94 -
  QoQ % 14.63% 9.33% 0.00% -7.41% -7.95% -6.38% -
  Horiz. % 100.00% 87.23% 79.79% 79.79% 86.17% 93.62% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 28/05/13 27/02/13 27/11/12 28/08/12 18/05/12 29/02/12 -
Price 0.1550 0.1500 0.1050 0.1200 0.1400 0.1500 0.1200 -
P/RPS 3.39 7.29 1.22 1.90 3.42 7.36 1.63 63.01%
  QoQ % -53.50% 497.54% -35.79% -44.44% -53.53% 351.53% -
  Horiz. % 207.98% 447.24% 74.85% 116.56% 209.82% 451.53% 100.00%
P/EPS 21.86 49.15 10.90 17.05 29.40 73.83 9.93 69.31%
  QoQ % -55.52% 350.92% -36.07% -42.01% -60.18% 643.50% -
  Horiz. % 220.14% 494.96% 109.77% 171.70% 296.07% 743.50% 100.00%
EY 4.58 2.03 9.18 5.87 3.40 1.35 10.07 -40.89%
  QoQ % 125.62% -77.89% 56.39% 72.65% 151.85% -86.59% -
  Horiz. % 45.48% 20.16% 91.16% 58.29% 33.76% 13.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.97 0.88 0.66 0.75 0.88 0.94 0.75 18.72%
  QoQ % 10.23% 33.33% -12.00% -14.77% -6.38% 25.33% -
  Horiz. % 129.33% 117.33% 88.00% 100.00% 117.33% 125.33% 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.
 


TOP ARTICLES

1. PELIKAN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
4. Kossan Rubber - Share price back to pre-pandemic level AmInvest Research Reports
5. MYEG – Slightly Bigger-than-expected Placement KL Trader Investment Research Articles
6. Supermax Corporation - Hit by CBP WRO Kenanga Research & Investment
7. Evening Market Summary - 22 Oct 2021 KLSE Traders Update and Ideas
8. Supermax seeking clarity from US Customs and Border Protection on Withhold Release Order issuance save malaysia!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS