Highlights

[BTECH] QoQ Cumulative Quarter Result on 2009-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     29.18%    YoY -     -25.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 12,091 7,888 3,712 17,486 12,619 8,233 3,960 110.32%
  QoQ % 53.28% 112.50% -78.77% 38.57% 53.27% 107.90% -
  Horiz. % 305.33% 199.19% 93.74% 441.57% 318.66% 207.90% 100.00%
PBT 1,754 1,200 506 1,908 1,503 996 450 147.47%
  QoQ % 46.17% 137.15% -73.48% 26.95% 50.90% 121.33% -
  Horiz. % 389.78% 266.67% 112.44% 424.00% 334.00% 221.33% 100.00%
Tax -540 -404 -182 -884 -688 -429 -136 150.54%
  QoQ % -33.66% -121.98% 79.41% -28.49% -60.37% -215.44% -
  Horiz. % 397.06% 297.06% 133.82% 650.00% 505.88% 315.44% 100.00%
NP 1,214 796 324 1,024 815 567 314 146.13%
  QoQ % 52.51% 145.68% -68.36% 25.64% 43.74% 80.57% -
  Horiz. % 386.62% 253.50% 103.18% 326.11% 259.55% 180.57% 100.00%
NP to SH 1,243 821 336 1,058 819 577 330 141.89%
  QoQ % 51.40% 144.35% -68.24% 29.18% 41.94% 74.85% -
  Horiz. % 376.67% 248.79% 101.82% 320.61% 248.18% 174.85% 100.00%
Tax Rate 30.79 % 33.67 % 35.97 % 46.33 % 45.78 % 43.07 % 30.22 % 1.25%
  QoQ % -8.55% -6.39% -22.36% 1.20% 6.29% 42.52% -
  Horiz. % 101.89% 111.42% 119.03% 153.31% 151.49% 142.52% 100.00%
Total Cost 10,877 7,092 3,388 16,462 11,804 7,666 3,646 107.10%
  QoQ % 53.37% 109.33% -79.42% 39.46% 53.98% 110.26% -
  Horiz. % 298.33% 194.51% 92.92% 451.51% 323.75% 210.26% 100.00%
Net Worth 32,977 30,787 31,015 30,078 29,781 30,104 30,461 5.43%
  QoQ % 7.11% -0.73% 3.12% 1.00% -1.07% -1.17% -
  Horiz. % 108.26% 101.07% 101.82% 98.74% 97.77% 98.83% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 32,977 30,787 31,015 30,078 29,781 30,104 30,461 5.43%
  QoQ % 7.11% -0.73% 3.12% 1.00% -1.07% -1.17% -
  Horiz. % 108.26% 101.07% 101.82% 98.74% 97.77% 98.83% 100.00%
NOSH 253,673 256,562 258,461 250,652 248,181 250,869 253,846 -0.05%
  QoQ % -1.13% -0.73% 3.12% 1.00% -1.07% -1.17% -
  Horiz. % 99.93% 101.07% 101.82% 98.74% 97.77% 98.83% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.04 % 10.09 % 8.73 % 5.86 % 6.46 % 6.89 % 7.93 % 17.02%
  QoQ % -0.50% 15.58% 48.98% -9.29% -6.24% -13.11% -
  Horiz. % 126.61% 127.24% 110.09% 73.90% 81.46% 86.89% 100.00%
ROE 3.77 % 2.67 % 1.08 % 3.52 % 2.75 % 1.92 % 1.08 % 129.94%
  QoQ % 41.20% 147.22% -69.32% 28.00% 43.23% 77.78% -
  Horiz. % 349.07% 247.22% 100.00% 325.93% 254.63% 177.78% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.77 3.07 1.44 6.98 5.08 3.28 1.56 110.52%
  QoQ % 55.37% 113.19% -79.37% 37.40% 54.88% 110.26% -
  Horiz. % 305.77% 196.79% 92.31% 447.44% 325.64% 210.26% 100.00%
EPS 0.49 0.32 0.13 0.42 0.33 0.23 0.13 142.00%
  QoQ % 53.13% 146.15% -69.05% 27.27% 43.48% 76.92% -
  Horiz. % 376.92% 246.15% 100.00% 323.08% 253.85% 176.92% 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 0.1300 0.1200 0.1200 0.1200 0.1200 0.1200 0.1200 5.48%
  QoQ % 8.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 108.33% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.80 3.13 1.47 6.94 5.01 3.27 1.57 110.51%
  QoQ % 53.35% 112.93% -78.82% 38.52% 53.21% 108.28% -
  Horiz. % 305.73% 199.36% 93.63% 442.04% 319.11% 208.28% 100.00%
EPS 0.49 0.33 0.13 0.42 0.33 0.23 0.13 142.00%
  QoQ % 48.48% 153.85% -69.05% 27.27% 43.48% 76.92% -
  Horiz. % 376.92% 253.85% 100.00% 323.08% 253.85% 176.92% 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 0.1309 0.1222 0.1231 0.1194 0.1182 0.1195 0.1209 5.44%
  QoQ % 7.12% -0.73% 3.10% 1.02% -1.09% -1.16% -
  Horiz. % 108.27% 101.08% 101.82% 98.76% 97.77% 98.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.1300 0.1200 0.1000 0.1100 0.1000 0.1100 0.1000 -
P/RPS 2.73 3.90 6.96 1.58 1.97 3.35 6.41 -43.36%
  QoQ % -30.00% -43.97% 340.51% -19.80% -41.19% -47.74% -
  Horiz. % 42.59% 60.84% 108.58% 24.65% 30.73% 52.26% 100.00%
P/EPS 26.53 37.50 76.92 26.06 30.30 47.83 76.92 -50.79%
  QoQ % -29.25% -51.25% 195.17% -13.99% -36.65% -37.82% -
  Horiz. % 34.49% 48.75% 100.00% 33.88% 39.39% 62.18% 100.00%
EY 3.77 2.67 1.30 3.84 3.30 2.09 1.30 103.23%
  QoQ % 41.20% 105.38% -66.15% 16.36% 57.89% 60.77% -
  Horiz. % 290.00% 205.38% 100.00% 295.38% 253.85% 160.77% 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 1.00 0.83 0.92 0.83 0.92 0.83 13.21%
  QoQ % 0.00% 20.48% -9.78% 10.84% -9.78% 10.84% -
  Horiz. % 120.48% 120.48% 100.00% 110.84% 100.00% 110.84% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 11/05/10 25/02/10 25/11/09 26/08/09 14/05/09 -
Price 0.1300 0.1000 0.1300 0.1200 0.1100 0.1200 0.1300 -
P/RPS 2.73 3.25 9.05 1.72 2.16 3.66 8.33 -52.43%
  QoQ % -16.00% -64.09% 426.16% -20.37% -40.98% -56.06% -
  Horiz. % 32.77% 39.02% 108.64% 20.65% 25.93% 43.94% 100.00%
P/EPS 26.53 31.25 100.00 28.43 33.33 52.17 100.00 -58.68%
  QoQ % -15.10% -68.75% 251.74% -14.70% -36.11% -47.83% -
  Horiz. % 26.53% 31.25% 100.00% 28.43% 33.33% 52.17% 100.00%
EY 3.77 3.20 1.00 3.52 3.00 1.92 1.00 142.03%
  QoQ % 17.81% 220.00% -71.59% 17.33% 56.25% 92.00% -
  Horiz. % 377.00% 320.00% 100.00% 352.00% 300.00% 192.00% 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 1.08 1.00 0.92 1.00 1.08 -5.00%
  QoQ % 20.48% -23.15% 8.00% 8.70% -8.00% -7.41% -
  Horiz. % 92.59% 76.85% 100.00% 92.59% 85.19% 92.59% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers