Highlights

[BTECH] QoQ Cumulative Quarter Result on 2010-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -14.00%    YoY -     1.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 13,190 8,275 3,774 15,942 12,091 7,888 3,712 132.68%
  QoQ % 59.40% 119.26% -76.33% 31.85% 53.28% 112.50% -
  Horiz. % 355.33% 222.93% 101.67% 429.47% 325.73% 212.50% 100.00%
PBT 1,941 1,010 383 1,844 1,754 1,200 506 144.85%
  QoQ % 92.18% 163.71% -79.23% 5.13% 46.17% 137.15% -
  Horiz. % 383.60% 199.60% 75.69% 364.43% 346.64% 237.15% 100.00%
Tax -734 -426 -186 -826 -540 -404 -182 153.15%
  QoQ % -72.30% -129.03% 77.48% -52.96% -33.66% -121.98% -
  Horiz. % 403.30% 234.07% 102.20% 453.85% 296.70% 221.98% 100.00%
NP 1,207 584 197 1,018 1,214 796 324 140.12%
  QoQ % 106.68% 196.45% -80.65% -16.14% 52.51% 145.68% -
  Horiz. % 372.53% 180.25% 60.80% 314.20% 374.69% 245.68% 100.00%
NP to SH 1,152 552 188 1,069 1,243 821 336 127.20%
  QoQ % 108.70% 193.62% -82.41% -14.00% 51.40% 144.35% -
  Horiz. % 342.86% 164.29% 55.95% 318.15% 369.94% 244.35% 100.00%
Tax Rate 37.82 % 42.18 % 48.56 % 44.79 % 30.79 % 33.67 % 35.97 % 3.40%
  QoQ % -10.34% -13.14% 8.42% 45.47% -8.55% -6.39% -
  Horiz. % 105.14% 117.26% 135.00% 124.52% 85.60% 93.61% 100.00%
Total Cost 11,983 7,691 3,577 14,924 10,877 7,092 3,388 131.96%
  QoQ % 55.81% 115.01% -76.03% 37.21% 53.37% 109.33% -
  Horiz. % 353.69% 227.01% 105.58% 440.50% 321.04% 209.33% 100.00%
Net Worth 35,060 32,618 37,599 35,233 32,977 30,787 31,015 8.51%
  QoQ % 7.49% -13.25% 6.72% 6.84% 7.11% -0.73% -
  Horiz. % 113.04% 105.17% 121.23% 113.60% 106.33% 99.27% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 1,208 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 113.00 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 35,060 32,618 37,599 35,233 32,977 30,787 31,015 8.51%
  QoQ % 7.49% -13.25% 6.72% 6.84% 7.11% -0.73% -
  Horiz. % 113.04% 105.17% 121.23% 113.60% 106.33% 99.27% 100.00%
NOSH 250,434 250,909 268,571 251,666 253,673 256,562 258,461 -2.08%
  QoQ % -0.19% -6.58% 6.72% -0.79% -1.13% -0.73% -
  Horiz. % 96.89% 97.08% 103.91% 97.37% 98.15% 99.27% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.15 % 7.06 % 5.22 % 6.39 % 10.04 % 10.09 % 8.73 % 3.18%
  QoQ % 29.60% 35.25% -18.31% -36.35% -0.50% 15.58% -
  Horiz. % 104.81% 80.87% 59.79% 73.20% 115.01% 115.58% 100.00%
ROE 3.29 % 1.69 % 0.50 % 3.03 % 3.77 % 2.67 % 1.08 % 110.00%
  QoQ % 94.67% 238.00% -83.50% -19.63% 41.20% 147.22% -
  Horiz. % 304.63% 156.48% 46.30% 280.56% 349.07% 247.22% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 5.27 3.30 1.41 6.33 4.77 3.07 1.44 137.30%
  QoQ % 59.70% 134.04% -77.73% 32.70% 55.37% 113.19% -
  Horiz. % 365.97% 229.17% 97.92% 439.58% 331.25% 213.19% 100.00%
EPS 0.46 0.22 0.07 0.42 0.49 0.32 0.13 132.03%
  QoQ % 109.09% 214.29% -83.33% -14.29% 53.13% 146.15% -
  Horiz. % 353.85% 169.23% 53.85% 323.08% 376.92% 246.15% 100.00%
DPS 0.00 0.00 0.00 0.48 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1400 0.1300 0.1400 0.1400 0.1300 0.1200 0.1200 10.81%
  QoQ % 7.69% -7.14% 0.00% 7.69% 8.33% 0.00% -
  Horiz. % 116.67% 108.33% 116.67% 116.67% 108.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 5.23 3.28 1.50 6.33 4.80 3.13 1.47 132.87%
  QoQ % 59.45% 118.67% -76.30% 31.87% 53.35% 112.93% -
  Horiz. % 355.78% 223.13% 102.04% 430.61% 326.53% 212.93% 100.00%
EPS 0.46 0.22 0.07 0.42 0.49 0.33 0.13 132.03%
  QoQ % 109.09% 214.29% -83.33% -14.29% 48.48% 153.85% -
  Horiz. % 353.85% 169.23% 53.85% 323.08% 376.92% 253.85% 100.00%
DPS 0.00 0.00 0.00 0.48 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1391 0.1294 0.1492 0.1398 0.1309 0.1222 0.1231 8.48%
  QoQ % 7.50% -13.27% 6.72% 6.80% 7.12% -0.73% -
  Horiz. % 113.00% 105.12% 121.20% 113.57% 106.34% 99.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.0950 0.1200 0.1050 0.1100 0.1300 0.1200 0.1000 -
P/RPS 1.80 3.64 7.47 1.74 2.73 3.90 6.96 -59.37%
  QoQ % -50.55% -51.27% 329.31% -36.26% -30.00% -43.97% -
  Horiz. % 25.86% 52.30% 107.33% 25.00% 39.22% 56.03% 100.00%
P/EPS 20.65 54.55 150.00 25.90 26.53 37.50 76.92 -58.35%
  QoQ % -62.14% -63.63% 479.15% -2.37% -29.25% -51.25% -
  Horiz. % 26.85% 70.92% 195.01% 33.67% 34.49% 48.75% 100.00%
EY 4.84 1.83 0.67 3.86 3.77 2.67 1.30 140.02%
  QoQ % 164.48% 173.13% -82.64% 2.39% 41.20% 105.38% -
  Horiz. % 372.31% 140.77% 51.54% 296.92% 290.00% 205.38% 100.00%
DY 0.00 0.00 0.00 4.36 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.68 0.92 0.75 0.79 1.00 1.00 0.83 -12.43%
  QoQ % -26.09% 22.67% -5.06% -21.00% 0.00% 20.48% -
  Horiz. % 81.93% 110.84% 90.36% 95.18% 120.48% 120.48% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 13/05/11 28/02/11 24/11/10 25/08/10 11/05/10 -
Price 0.1200 0.1050 0.1600 0.1050 0.1300 0.1000 0.1300 -
P/RPS 2.28 3.18 11.39 1.66 2.73 3.25 9.05 -60.08%
  QoQ % -28.30% -72.08% 586.14% -39.19% -16.00% -64.09% -
  Horiz. % 25.19% 35.14% 125.86% 18.34% 30.17% 35.91% 100.00%
P/EPS 26.09 47.73 228.57 24.72 26.53 31.25 100.00 -59.14%
  QoQ % -45.34% -79.12% 824.64% -6.82% -15.10% -68.75% -
  Horiz. % 26.09% 47.73% 228.57% 24.72% 26.53% 31.25% 100.00%
EY 3.83 2.10 0.44 4.05 3.77 3.20 1.00 144.59%
  QoQ % 82.38% 377.27% -89.14% 7.43% 17.81% 220.00% -
  Horiz. % 383.00% 210.00% 44.00% 405.00% 377.00% 320.00% 100.00%
DY 0.00 0.00 0.00 4.57 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.86 0.81 1.14 0.75 1.00 0.83 1.08 -14.08%
  QoQ % 6.17% -28.95% 52.00% -25.00% 20.48% -23.15% -
  Horiz. % 79.63% 75.00% 105.56% 69.44% 92.59% 76.85% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers