Highlights

[BTECH] QoQ Cumulative Quarter Result on 2012-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     37.54%    YoY -     -20.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 17,930 11,536 5,188 21,761 15,898 10,330 5,139 129.86%
  QoQ % 55.43% 122.36% -76.16% 36.88% 53.90% 101.01% -
  Horiz. % 348.90% 224.48% 100.95% 423.45% 309.36% 201.01% 100.00%
PBT 3,678 2,443 1,052 3,808 2,661 1,754 807 174.64%
  QoQ % 50.55% 132.22% -72.37% 43.10% 51.71% 117.35% -
  Horiz. % 455.76% 302.73% 130.36% 471.87% 329.74% 217.35% 100.00%
Tax -941 -614 -270 -1,252 -796 -492 -263 133.75%
  QoQ % -53.26% -127.41% 78.43% -57.29% -61.79% -87.07% -
  Horiz. % 357.79% 233.46% 102.66% 476.05% 302.66% 187.07% 100.00%
NP 2,737 1,829 782 2,556 1,865 1,262 544 193.33%
  QoQ % 49.64% 133.89% -69.41% 37.05% 47.78% 131.99% -
  Horiz. % 503.12% 336.21% 143.75% 469.85% 342.83% 231.99% 100.00%
NP to SH 2,638 1,787 769 2,440 1,774 1,200 512 198.01%
  QoQ % 47.62% 132.38% -68.48% 37.54% 47.83% 134.38% -
  Horiz. % 515.23% 349.02% 150.20% 476.56% 346.48% 234.38% 100.00%
Tax Rate 25.58 % 25.13 % 25.67 % 32.88 % 29.91 % 28.05 % 32.59 % -14.90%
  QoQ % 1.79% -2.10% -21.93% 9.93% 6.63% -13.93% -
  Horiz. % 78.49% 77.11% 78.77% 100.89% 91.78% 86.07% 100.00%
Total Cost 15,193 9,707 4,406 19,205 14,033 9,068 4,595 121.78%
  QoQ % 56.52% 120.31% -77.06% 36.86% 54.75% 97.34% -
  Horiz. % 330.64% 211.25% 95.89% 417.95% 305.40% 197.34% 100.00%
Net Worth 42,840 40,319 42,840 40,511 40,319 40,319 40,319 4.12%
  QoQ % 6.25% -5.88% 5.75% 0.47% 0.00% 0.00% -
  Horiz. % 106.25% 100.00% 106.25% 100.47% 100.00% 100.00% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 42,840 40,319 42,840 40,511 40,319 40,319 40,319 4.12%
  QoQ % 6.25% -5.88% 5.75% 0.47% 0.00% 0.00% -
  Horiz. % 106.25% 100.00% 106.25% 100.47% 100.00% 100.00% 100.00%
NOSH 252,000 252,000 252,000 253,195 252,000 252,000 252,000 -
  QoQ % 0.00% 0.00% -0.47% 0.47% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.47% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 15.26 % 15.85 % 15.07 % 11.75 % 11.73 % 12.22 % 10.59 % 27.55%
  QoQ % -3.72% 5.18% 28.26% 0.17% -4.01% 15.39% -
  Horiz. % 144.10% 149.67% 142.30% 110.95% 110.76% 115.39% 100.00%
ROE 6.16 % 4.43 % 1.80 % 6.02 % 4.40 % 2.98 % 1.27 % 186.26%
  QoQ % 39.05% 146.11% -70.10% 36.82% 47.65% 134.65% -
  Horiz. % 485.04% 348.82% 141.73% 474.02% 346.46% 234.65% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.12 4.58 2.06 8.59 6.31 4.10 2.04 129.92%
  QoQ % 55.46% 122.33% -76.02% 36.13% 53.90% 100.98% -
  Horiz. % 349.02% 224.51% 100.98% 421.08% 309.31% 200.98% 100.00%
EPS 1.05 0.71 0.31 0.97 0.70 0.48 0.20 201.76%
  QoQ % 47.89% 129.03% -68.04% 38.57% 45.83% 140.00% -
  Horiz. % 525.00% 355.00% 155.00% 485.00% 350.00% 240.00% 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 0.1700 0.1600 0.1700 0.1600 0.1600 0.1600 0.1600 4.12%
  QoQ % 6.25% -5.88% 6.25% 0.00% 0.00% 0.00% -
  Horiz. % 106.25% 100.00% 106.25% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.12 4.58 2.06 8.64 6.31 4.10 2.04 129.92%
  QoQ % 55.46% 122.33% -76.16% 36.93% 53.90% 100.98% -
  Horiz. % 349.02% 224.51% 100.98% 423.53% 309.31% 200.98% 100.00%
EPS 1.05 0.71 0.31 0.97 0.70 0.48 0.20 201.76%
  QoQ % 47.89% 129.03% -68.04% 38.57% 45.83% 140.00% -
  Horiz. % 525.00% 355.00% 155.00% 485.00% 350.00% 240.00% 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 0.1700 0.1600 0.1700 0.1608 0.1600 0.1600 0.1600 4.12%
  QoQ % 6.25% -5.88% 5.72% 0.50% 0.00% 0.00% -
  Horiz. % 106.25% 100.00% 106.25% 100.50% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.1650 0.1500 0.1400 0.1200 0.1200 0.1300 0.1400 -
P/RPS 2.32 3.28 6.80 1.40 1.90 3.17 6.87 -51.47%
  QoQ % -29.27% -51.76% 385.71% -26.32% -40.06% -53.86% -
  Horiz. % 33.77% 47.74% 98.98% 20.38% 27.66% 46.14% 100.00%
P/EPS 15.76 21.15 45.88 12.45 17.05 27.30 68.91 -62.57%
  QoQ % -25.48% -53.90% 268.51% -26.98% -37.55% -60.38% -
  Horiz. % 22.87% 30.69% 66.58% 18.07% 24.74% 39.62% 100.00%
EY 6.34 4.73 2.18 8.03 5.87 3.66 1.45 167.15%
  QoQ % 34.04% 116.97% -72.85% 36.80% 60.38% 152.41% -
  Horiz. % 437.24% 326.21% 150.34% 553.79% 404.83% 252.41% 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 0.97 0.94 0.82 0.75 0.75 0.81 0.88 6.70%
  QoQ % 3.19% 14.63% 9.33% 0.00% -7.41% -7.95% -
  Horiz. % 110.23% 106.82% 93.18% 85.23% 85.23% 92.05% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 27/08/13 28/05/13 27/02/13 27/11/12 28/08/12 18/05/12 -
Price 0.1700 0.1550 0.1500 0.1050 0.1200 0.1400 0.1500 -
P/RPS 2.39 3.39 7.29 1.22 1.90 3.42 7.36 -52.72%
  QoQ % -29.50% -53.50% 497.54% -35.79% -44.44% -53.53% -
  Horiz. % 32.47% 46.06% 99.05% 16.58% 25.82% 46.47% 100.00%
P/EPS 16.24 21.86 49.15 10.90 17.05 29.40 73.83 -63.53%
  QoQ % -25.71% -55.52% 350.92% -36.07% -42.01% -60.18% -
  Horiz. % 22.00% 29.61% 66.57% 14.76% 23.09% 39.82% 100.00%
EY 6.16 4.58 2.03 9.18 5.87 3.40 1.35 174.85%
  QoQ % 34.50% 125.62% -77.89% 56.39% 72.65% 151.85% -
  Horiz. % 456.30% 339.26% 150.37% 680.00% 434.81% 251.85% 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 0.97 0.88 0.66 0.75 0.88 0.94 4.21%
  QoQ % 3.09% 10.23% 33.33% -12.00% -14.77% -6.38% -
  Horiz. % 106.38% 103.19% 93.62% 70.21% 79.79% 93.62% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers