Highlights

[BTECH] QoQ Cumulative Quarter Result on 2014-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     24.81%    YoY -     53.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 20,233 13,154 6,904 23,796 17,553 11,576 5,428 140.21%
  QoQ % 53.82% 90.53% -70.99% 35.57% 51.63% 113.26% -
  Horiz. % 372.75% 242.34% 127.19% 438.39% 323.38% 213.26% 100.00%
PBT 3,955 2,813 1,386 6,137 5,030 3,733 1,322 107.49%
  QoQ % 40.60% 102.96% -77.42% 22.01% 34.74% 182.38% -
  Horiz. % 299.17% 212.78% 104.84% 464.22% 380.48% 282.38% 100.00%
Tax -990 -705 -346 -957 -883 -605 -352 99.12%
  QoQ % -40.43% -103.76% 63.85% -8.38% -45.95% -71.88% -
  Horiz. % 281.25% 200.28% 98.30% 271.88% 250.85% 171.88% 100.00%
NP 2,965 2,108 1,040 5,180 4,147 3,128 970 110.48%
  QoQ % 40.65% 102.69% -79.92% 24.91% 32.58% 222.47% -
  Horiz. % 305.67% 217.32% 107.22% 534.02% 427.53% 322.47% 100.00%
NP to SH 2,907 2,051 1,017 5,147 4,124 3,112 979 106.45%
  QoQ % 41.74% 101.67% -80.24% 24.81% 32.52% 217.88% -
  Horiz. % 296.94% 209.50% 103.88% 525.74% 421.25% 317.88% 100.00%
Tax Rate 25.03 % 25.06 % 24.96 % 15.59 % 17.55 % 16.21 % 26.63 % -4.04%
  QoQ % -0.12% 0.40% 60.10% -11.17% 8.27% -39.13% -
  Horiz. % 93.99% 94.10% 93.73% 58.54% 65.90% 60.87% 100.00%
Total Cost 17,268 11,046 5,864 18,616 13,406 8,448 4,458 146.44%
  QoQ % 56.33% 88.37% -68.50% 38.86% 58.69% 89.50% -
  Horiz. % 387.35% 247.78% 131.54% 417.59% 300.72% 189.50% 100.00%
Net Worth 45,360 47,879 47,879 45,372 45,360 45,360 42,840 3.88%
  QoQ % -5.26% 0.00% 5.53% 0.03% 0.00% 5.88% -
  Horiz. % 105.88% 111.76% 111.76% 105.91% 105.88% 105.88% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 1,587 1,587 - 1,588 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.97% 99.97% 0.00% 100.00% - - -
Div Payout % 54.61 % 77.41 % - % 30.85 % - % - % - % -
  QoQ % -29.45% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 177.02% 250.92% 0.00% 100.00% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 45,360 47,879 47,879 45,372 45,360 45,360 42,840 3.88%
  QoQ % -5.26% 0.00% 5.53% 0.03% 0.00% 5.88% -
  Horiz. % 105.88% 111.76% 111.76% 105.91% 105.88% 105.88% 100.00%
NOSH 252,000 252,000 252,000 252,068 252,000 252,000 252,000 -
  QoQ % 0.00% 0.00% -0.03% 0.03% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.03% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 14.65 % 16.03 % 15.06 % 21.77 % 23.63 % 27.02 % 17.87 % -12.40%
  QoQ % -8.61% 6.44% -30.82% -7.87% -12.55% 51.20% -
  Horiz. % 81.98% 89.70% 84.28% 121.82% 132.23% 151.20% 100.00%
ROE 6.41 % 4.28 % 2.12 % 11.34 % 9.09 % 6.86 % 2.29 % 98.49%
  QoQ % 49.77% 101.89% -81.31% 24.75% 32.51% 199.56% -
  Horiz. % 279.91% 186.90% 92.58% 495.20% 396.94% 299.56% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 8.03 5.22 2.74 9.44 6.97 4.59 2.15 140.53%
  QoQ % 53.83% 90.51% -70.97% 35.44% 51.85% 113.49% -
  Horiz. % 373.49% 242.79% 127.44% 439.07% 324.19% 213.49% 100.00%
EPS 1.15 0.81 0.40 2.04 1.64 1.23 0.39 105.50%
  QoQ % 41.98% 102.50% -80.39% 24.39% 33.33% 215.38% -
  Horiz. % 294.87% 207.69% 102.56% 523.08% 420.51% 315.38% 100.00%
DPS 0.63 0.63 0.00 0.63 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 100.00% - - -
NAPS 0.1800 0.1900 0.1900 0.1800 0.1800 0.1800 0.1700 3.88%
  QoQ % -5.26% 0.00% 5.56% 0.00% 0.00% 5.88% -
  Horiz. % 105.88% 111.76% 111.76% 105.88% 105.88% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 8.03 5.22 2.74 9.44 6.97 4.59 2.15 140.53%
  QoQ % 53.83% 90.51% -70.97% 35.44% 51.85% 113.49% -
  Horiz. % 373.49% 242.79% 127.44% 439.07% 324.19% 213.49% 100.00%
EPS 1.15 0.81 0.40 2.04 1.64 1.23 0.39 105.50%
  QoQ % 41.98% 102.50% -80.39% 24.39% 33.33% 215.38% -
  Horiz. % 294.87% 207.69% 102.56% 523.08% 420.51% 315.38% 100.00%
DPS 0.63 0.63 0.00 0.63 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 100.00% - - -
NAPS 0.1800 0.1900 0.1900 0.1800 0.1800 0.1800 0.1700 3.88%
  QoQ % -5.26% 0.00% 5.56% 0.00% 0.00% 5.88% -
  Horiz. % 105.88% 111.76% 111.76% 105.88% 105.88% 105.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.2600 0.2900 0.2800 0.2400 0.3050 0.2300 0.1800 -
P/RPS 3.24 5.56 10.22 2.54 4.38 5.01 8.36 -46.81%
  QoQ % -41.73% -45.60% 302.36% -42.01% -12.57% -40.07% -
  Horiz. % 38.76% 66.51% 122.25% 30.38% 52.39% 59.93% 100.00%
P/EPS 22.54 35.63 69.38 11.75 18.64 18.62 46.33 -38.12%
  QoQ % -36.74% -48.65% 490.47% -36.96% 0.11% -59.81% -
  Horiz. % 48.65% 76.90% 149.75% 25.36% 40.23% 40.19% 100.00%
EY 4.44 2.81 1.44 8.51 5.37 5.37 2.16 61.60%
  QoQ % 58.01% 95.14% -83.08% 58.47% 0.00% 148.61% -
  Horiz. % 205.56% 130.09% 66.67% 393.98% 248.61% 248.61% 100.00%
DY 2.42 2.17 0.00 2.63 0.00 0.00 0.00 -
  QoQ % 11.52% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 92.02% 82.51% 0.00% 100.00% - - -
P/NAPS 1.44 1.53 1.47 1.33 1.69 1.28 1.06 22.64%
  QoQ % -5.88% 4.08% 10.53% -21.30% 32.03% 20.75% -
  Horiz. % 135.85% 144.34% 138.68% 125.47% 159.43% 120.75% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 27/05/15 27/02/15 25/11/14 27/08/14 23/05/14 -
Price 0.2600 0.2300 0.3100 0.3050 0.3250 0.2200 0.2300 -
P/RPS 3.24 4.41 11.32 3.23 4.67 4.79 10.68 -54.82%
  QoQ % -26.53% -61.04% 250.46% -30.84% -2.51% -55.15% -
  Horiz. % 30.34% 41.29% 105.99% 30.24% 43.73% 44.85% 100.00%
P/EPS 22.54 28.26 76.81 14.94 19.86 17.81 59.20 -47.44%
  QoQ % -20.24% -63.21% 414.12% -24.77% 11.51% -69.92% -
  Horiz. % 38.07% 47.74% 129.75% 25.24% 33.55% 30.08% 100.00%
EY 4.44 3.54 1.30 6.69 5.04 5.61 1.69 90.29%
  QoQ % 25.42% 172.31% -80.57% 32.74% -10.16% 231.95% -
  Horiz. % 262.72% 209.47% 76.92% 395.86% 298.22% 331.95% 100.00%
DY 2.42 2.74 0.00 2.07 0.00 0.00 0.00 -
  QoQ % -11.68% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.91% 132.37% 0.00% 100.00% - - -
P/NAPS 1.44 1.21 1.63 1.69 1.81 1.22 1.35 4.39%
  QoQ % 19.01% -25.77% -3.55% -6.63% 48.36% -9.63% -
  Horiz. % 106.67% 89.63% 120.74% 125.19% 134.07% 90.37% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

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

TOP ARTICLES

1. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
3. Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist
4. What are my stock tips? kcchongnz kcchongnz blog
5. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
6. DUFU technology product used for Covid-19 detection? News1
7. Why I Think Markets Are Too Optimistic - SalvadorDali Good Articles to Share
8. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
Partners & Brokers