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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers