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 - 254,210
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.
 


 

1912 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.710.00 
 UCREST 0.2150.00 
 PINEAPP 0.310.00 
 PUC 0.0850.00 
 WILLOW 0.450.00 
 IRIS 0.1450.00 
 BTECH 0.230.00 
 3A 0.870.00 
 TENAGA-C57 0.040.00 
Partners & Brokers