Highlights

[BTECH] QoQ Cumulative Quarter Result on 2015-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 24-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     61.64%    YoY -     -8.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 24,202 15,869 8,994 27,060 20,233 13,154 6,904 130.24%
  QoQ % 52.51% 76.44% -66.76% 33.74% 53.82% 90.53% -
  Horiz. % 350.55% 229.85% 130.27% 391.95% 293.06% 190.53% 100.00%
PBT 5,937 4,302 2,485 5,996 3,955 2,813 1,386 163.06%
  QoQ % 38.01% 73.12% -58.56% 51.61% 40.60% 102.96% -
  Horiz. % 428.35% 310.39% 179.29% 432.61% 285.35% 202.96% 100.00%
Tax -1,443 -1,063 -625 -1,296 -990 -705 -346 158.42%
  QoQ % -35.75% -70.08% 51.77% -30.91% -40.43% -103.76% -
  Horiz. % 417.05% 307.23% 180.64% 374.57% 286.13% 203.76% 100.00%
NP 4,494 3,239 1,860 4,700 2,965 2,108 1,040 164.59%
  QoQ % 38.75% 74.14% -60.43% 58.52% 40.65% 102.69% -
  Horiz. % 432.12% 311.44% 178.85% 451.92% 285.10% 202.69% 100.00%
NP to SH 4,439 3,187 1,822 4,699 2,907 2,051 1,017 166.36%
  QoQ % 39.28% 74.92% -61.23% 61.64% 41.74% 101.67% -
  Horiz. % 436.48% 313.37% 179.15% 462.05% 285.84% 201.67% 100.00%
Tax Rate 24.31 % 24.71 % 25.15 % 21.61 % 25.03 % 25.06 % 24.96 % -1.74%
  QoQ % -1.62% -1.75% 16.38% -13.66% -0.12% 0.40% -
  Horiz. % 97.40% 99.00% 100.76% 86.58% 100.28% 100.40% 100.00%
Total Cost 19,708 12,630 7,134 22,360 17,268 11,046 5,864 123.88%
  QoQ % 56.04% 77.04% -68.09% 29.49% 56.33% 88.37% -
  Horiz. % 336.08% 215.38% 121.66% 381.31% 294.47% 188.37% 100.00%
Net Worth 55,439 55,439 55,439 52,919 45,360 47,879 47,879 10.24%
  QoQ % 0.00% 0.00% 4.76% 16.67% -5.26% 0.00% -
  Horiz. % 115.79% 115.79% 115.79% 110.53% 94.74% 100.00% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 1,839 1,839 - 3,175 1,587 1,587 - -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 115.87% 115.87% 0.00% 200.00% 100.00% 100.00% -
Div Payout % 41.44 % 57.72 % - % 67.57 % 54.61 % 77.41 % - % -
  QoQ % -28.21% 0.00% 0.00% 23.73% -29.45% 0.00% -
  Horiz. % 53.53% 74.56% 0.00% 87.29% 70.55% 100.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 55,439 55,439 55,439 52,919 45,360 47,879 47,879 10.24%
  QoQ % 0.00% 0.00% 4.76% 16.67% -5.26% 0.00% -
  Horiz. % 115.79% 115.79% 115.79% 110.53% 94.74% 100.00% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 18.57 % 20.41 % 20.68 % 17.37 % 14.65 % 16.03 % 15.06 % 14.95%
  QoQ % -9.02% -1.31% 19.06% 18.57% -8.61% 6.44% -
  Horiz. % 123.31% 135.52% 137.32% 115.34% 97.28% 106.44% 100.00%
ROE 8.01 % 5.75 % 3.29 % 8.88 % 6.41 % 4.28 % 2.12 % 142.00%
  QoQ % 39.30% 74.77% -62.95% 38.53% 49.77% 101.89% -
  Horiz. % 377.83% 271.23% 155.19% 418.87% 302.36% 201.89% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 9.60 6.30 3.57 10.74 8.03 5.22 2.74 130.16%
  QoQ % 52.38% 76.47% -66.76% 33.75% 53.83% 90.51% -
  Horiz. % 350.36% 229.93% 130.29% 391.97% 293.07% 190.51% 100.00%
EPS 1.76 1.26 0.72 1.86 1.15 0.81 0.40 167.79%
  QoQ % 39.68% 75.00% -61.29% 61.74% 41.98% 102.50% -
  Horiz. % 440.00% 315.00% 180.00% 465.00% 287.50% 202.50% 100.00%
DPS 0.73 0.73 0.00 1.26 0.63 0.63 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 115.87% 115.87% 0.00% 200.00% 100.00% 100.00% -
NAPS 0.2200 0.2200 0.2200 0.2100 0.1800 0.1900 0.1900 10.24%
  QoQ % 0.00% 0.00% 4.76% 16.67% -5.26% 0.00% -
  Horiz. % 115.79% 115.79% 115.79% 110.53% 94.74% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 9.60 6.30 3.57 10.74 8.03 5.22 2.74 130.16%
  QoQ % 52.38% 76.47% -66.76% 33.75% 53.83% 90.51% -
  Horiz. % 350.36% 229.93% 130.29% 391.97% 293.07% 190.51% 100.00%
EPS 1.76 1.26 0.72 1.86 1.15 0.81 0.40 167.79%
  QoQ % 39.68% 75.00% -61.29% 61.74% 41.98% 102.50% -
  Horiz. % 440.00% 315.00% 180.00% 465.00% 287.50% 202.50% 100.00%
DPS 0.73 0.73 0.00 1.26 0.63 0.63 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 115.87% 115.87% 0.00% 200.00% 100.00% 100.00% -
NAPS 0.2200 0.2200 0.2200 0.2100 0.1800 0.1900 0.1900 10.24%
  QoQ % 0.00% 0.00% 4.76% 16.67% -5.26% 0.00% -
  Horiz. % 115.79% 115.79% 115.79% 110.53% 94.74% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.3200 0.3750 0.2350 0.2450 0.2600 0.2900 0.2800 -
P/RPS 3.33 5.96 6.58 2.28 3.24 5.56 10.22 -52.55%
  QoQ % -44.13% -9.42% 188.60% -29.63% -41.73% -45.60% -
  Horiz. % 32.58% 58.32% 64.38% 22.31% 31.70% 54.40% 100.00%
P/EPS 18.17 29.65 32.50 13.14 22.54 35.63 69.38 -58.97%
  QoQ % -38.72% -8.77% 147.34% -41.70% -36.74% -48.65% -
  Horiz. % 26.19% 42.74% 46.84% 18.94% 32.49% 51.35% 100.00%
EY 5.50 3.37 3.08 7.61 4.44 2.81 1.44 143.75%
  QoQ % 63.20% 9.42% -59.53% 71.40% 58.01% 95.14% -
  Horiz. % 381.94% 234.03% 213.89% 528.47% 308.33% 195.14% 100.00%
DY 2.28 1.95 0.00 5.14 2.42 2.17 0.00 -
  QoQ % 16.92% 0.00% 0.00% 112.40% 11.52% 0.00% -
  Horiz. % 105.07% 89.86% 0.00% 236.87% 111.52% 100.00% -
P/NAPS 1.45 1.70 1.07 1.17 1.44 1.53 1.47 -0.91%
  QoQ % -14.71% 58.88% -8.55% -18.75% -5.88% 4.08% -
  Horiz. % 98.64% 115.65% 72.79% 79.59% 97.96% 104.08% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 25/08/16 27/05/16 24/02/16 26/11/15 27/08/15 27/05/15 -
Price 0.3500 0.3550 0.2550 0.2500 0.2600 0.2300 0.3100 -
P/RPS 3.64 5.64 7.14 2.33 3.24 4.41 11.32 -52.97%
  QoQ % -35.46% -21.01% 206.44% -28.09% -26.53% -61.04% -
  Horiz. % 32.16% 49.82% 63.07% 20.58% 28.62% 38.96% 100.00%
P/EPS 19.87 28.07 35.27 13.41 22.54 28.26 76.81 -59.30%
  QoQ % -29.21% -20.41% 163.01% -40.51% -20.24% -63.21% -
  Horiz. % 25.87% 36.54% 45.92% 17.46% 29.35% 36.79% 100.00%
EY 5.03 3.56 2.84 7.46 4.44 3.54 1.30 145.86%
  QoQ % 41.29% 25.35% -61.93% 68.02% 25.42% 172.31% -
  Horiz. % 386.92% 273.85% 218.46% 573.85% 341.54% 272.31% 100.00%
DY 2.09 2.06 0.00 5.04 2.42 2.74 0.00 -
  QoQ % 1.46% 0.00% 0.00% 108.26% -11.68% 0.00% -
  Horiz. % 76.28% 75.18% 0.00% 183.94% 88.32% 100.00% -
P/NAPS 1.59 1.61 1.16 1.19 1.44 1.21 1.63 -1.64%
  QoQ % -1.24% 38.79% -2.52% -17.36% 19.01% -25.77% -
  Horiz. % 97.55% 98.77% 71.17% 73.01% 88.34% 74.23% 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.
 


 

169  118  407  1568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.02-0.005 
 NEXGRAM 0.010.00 
 TDM 0.265+0.02 
 EKOVEST 0.805+0.005 
 KHEESAN 0.51+0.03 
 DOLPHIN 0.15+0.015 
 RSAWIT 0.29+0.015 
 SAPNRG 0.26-0.005 
 HSI-C7K 0.26+0.02 
 LFECORP 0.245+0.065 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers