Highlights

[BTECH] QoQ Cumulative Quarter Result on 2011-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     165.02%    YoY -     185.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 15,898 10,330 5,139 18,546 13,190 8,275 3,774 160.15%
  QoQ % 53.90% 101.01% -72.29% 40.61% 59.40% 119.26% -
  Horiz. % 421.25% 273.71% 136.17% 491.41% 349.50% 219.26% 100.00%
PBT 2,661 1,754 807 4,173 1,941 1,010 383 262.83%
  QoQ % 51.71% 117.35% -80.66% 114.99% 92.18% 163.71% -
  Horiz. % 694.78% 457.96% 210.70% 1,089.56% 506.79% 263.71% 100.00%
Tax -796 -492 -263 -1,067 -734 -426 -186 162.90%
  QoQ % -61.79% -87.07% 75.35% -45.37% -72.30% -129.03% -
  Horiz. % 427.96% 264.52% 141.40% 573.66% 394.62% 229.03% 100.00%
NP 1,865 1,262 544 3,106 1,207 584 197 345.69%
  QoQ % 47.78% 131.99% -82.49% 157.33% 106.68% 196.45% -
  Horiz. % 946.70% 640.61% 276.14% 1,576.65% 612.69% 296.45% 100.00%
NP to SH 1,774 1,200 512 3,053 1,152 552 188 344.72%
  QoQ % 47.83% 134.38% -83.23% 165.02% 108.70% 193.62% -
  Horiz. % 943.62% 638.30% 272.34% 1,623.94% 612.77% 293.62% 100.00%
Tax Rate 29.91 % 28.05 % 32.59 % 25.57 % 37.82 % 42.18 % 48.56 % -27.54%
  QoQ % 6.63% -13.93% 27.45% -32.39% -10.34% -13.14% -
  Horiz. % 61.59% 57.76% 67.11% 52.66% 77.88% 86.86% 100.00%
Total Cost 14,033 9,068 4,595 15,440 11,983 7,691 3,577 148.13%
  QoQ % 54.75% 97.34% -70.24% 28.85% 55.81% 115.01% -
  Horiz. % 392.31% 253.51% 128.46% 431.65% 335.00% 215.01% 100.00%
Net Worth 40,319 40,319 40,319 40,428 35,060 32,618 37,599 4.75%
  QoQ % 0.00% 0.00% -0.27% 15.31% 7.49% -13.25% -
  Horiz. % 107.23% 107.23% 107.23% 107.52% 93.25% 86.75% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 1,212 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 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% 100.00% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 40,319 40,319 40,319 40,428 35,060 32,618 37,599 4.75%
  QoQ % 0.00% 0.00% -0.27% 15.31% 7.49% -13.25% -
  Horiz. % 107.23% 107.23% 107.23% 107.52% 93.25% 86.75% 100.00%
NOSH 252,000 252,000 252,000 252,678 250,434 250,909 268,571 -4.15%
  QoQ % 0.00% 0.00% -0.27% 0.90% -0.19% -6.58% -
  Horiz. % 93.83% 93.83% 93.83% 94.08% 93.25% 93.42% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 11.73 % 12.22 % 10.59 % 16.75 % 9.15 % 7.06 % 5.22 % 71.31%
  QoQ % -4.01% 15.39% -36.78% 83.06% 29.60% 35.25% -
  Horiz. % 224.71% 234.10% 202.87% 320.88% 175.29% 135.25% 100.00%
ROE 4.40 % 2.98 % 1.27 % 7.55 % 3.29 % 1.69 % 0.50 % 324.56%
  QoQ % 47.65% 134.65% -83.18% 129.48% 94.67% 238.00% -
  Horiz. % 880.00% 596.00% 254.00% 1,510.00% 658.00% 338.00% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 6.31 4.10 2.04 7.34 5.27 3.30 1.41 170.82%
  QoQ % 53.90% 100.98% -72.21% 39.28% 59.70% 134.04% -
  Horiz. % 447.52% 290.78% 144.68% 520.57% 373.76% 234.04% 100.00%
EPS 0.70 0.48 0.20 1.21 0.46 0.22 0.07 362.22%
  QoQ % 45.83% 140.00% -83.47% 163.04% 109.09% 214.29% -
  Horiz. % 1,000.00% 685.71% 285.71% 1,728.57% 657.14% 314.29% 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 0.1600 0.1600 0.1600 0.1600 0.1400 0.1300 0.1400 9.28%
  QoQ % 0.00% 0.00% 0.00% 14.29% 7.69% -7.14% -
  Horiz. % 114.29% 114.29% 114.29% 114.29% 100.00% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 6.31 4.10 2.04 7.36 5.23 3.28 1.50 159.91%
  QoQ % 53.90% 100.98% -72.28% 40.73% 59.45% 118.67% -
  Horiz. % 420.67% 273.33% 136.00% 490.67% 348.67% 218.67% 100.00%
EPS 0.70 0.48 0.20 1.21 0.46 0.22 0.07 362.22%
  QoQ % 45.83% 140.00% -83.47% 163.04% 109.09% 214.29% -
  Horiz. % 1,000.00% 685.71% 285.71% 1,728.57% 657.14% 314.29% 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 0.1600 0.1600 0.1600 0.1604 0.1391 0.1294 0.1492 4.76%
  QoQ % 0.00% 0.00% -0.25% 15.31% 7.50% -13.27% -
  Horiz. % 107.24% 107.24% 107.24% 107.51% 93.23% 86.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.1200 0.1300 0.1400 0.1500 0.0950 0.1200 0.1050 -
P/RPS 1.90 3.17 6.87 2.04 1.80 3.64 7.47 -59.76%
  QoQ % -40.06% -53.86% 236.76% 13.33% -50.55% -51.27% -
  Horiz. % 25.44% 42.44% 91.97% 27.31% 24.10% 48.73% 100.00%
P/EPS 17.05 27.30 68.91 12.41 20.65 54.55 150.00 -76.44%
  QoQ % -37.55% -60.38% 455.28% -39.90% -62.14% -63.63% -
  Horiz. % 11.37% 18.20% 45.94% 8.27% 13.77% 36.37% 100.00%
EY 5.87 3.66 1.45 8.06 4.84 1.83 0.67 323.31%
  QoQ % 60.38% 152.41% -82.01% 66.53% 164.48% 173.13% -
  Horiz. % 876.12% 546.27% 216.42% 1,202.99% 722.39% 273.13% 100.00%
DY 0.00 0.00 0.00 3.20 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 0.75 0.81 0.88 0.94 0.68 0.92 0.75 -
  QoQ % -7.41% -7.95% -6.38% 38.24% -26.09% 22.67% -
  Horiz. % 100.00% 108.00% 117.33% 125.33% 90.67% 122.67% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 18/05/12 29/02/12 23/11/11 24/08/11 13/05/11 -
Price 0.1200 0.1400 0.1500 0.1200 0.1200 0.1050 0.1600 -
P/RPS 1.90 3.42 7.36 1.63 2.28 3.18 11.39 -69.60%
  QoQ % -44.44% -53.53% 351.53% -28.51% -28.30% -72.08% -
  Horiz. % 16.68% 30.03% 64.62% 14.31% 20.02% 27.92% 100.00%
P/EPS 17.05 29.40 73.83 9.93 26.09 47.73 228.57 -82.20%
  QoQ % -42.01% -60.18% 643.50% -61.94% -45.34% -79.12% -
  Horiz. % 7.46% 12.86% 32.30% 4.34% 11.41% 20.88% 100.00%
EY 5.87 3.40 1.35 10.07 3.83 2.10 0.44 459.85%
  QoQ % 72.65% 151.85% -86.59% 162.92% 82.38% 377.27% -
  Horiz. % 1,334.09% 772.73% 306.82% 2,288.64% 870.45% 477.27% 100.00%
DY 0.00 0.00 0.00 4.00 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 0.75 0.88 0.94 0.75 0.86 0.81 1.14 -24.30%
  QoQ % -14.77% -6.38% 25.33% -12.79% 6.17% -28.95% -
  Horiz. % 65.79% 77.19% 82.46% 65.79% 75.44% 71.05% 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.
 


 

251  243  546  1248 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 DGB 0.175+0.005 
 HSI-H8F 0.31+0.005 
 TANCO 0.075+0.005 
 AAX 0.175+0.01 
 SAPNRG-WA 0.14+0.005 
 VELESTO 0.395+0.01 
 HSI-C7J 0.15-0.01 
 SANICHI 0.0450.00 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers