Highlights

[BTECH] QoQ Cumulative Quarter Result on 2017-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     13.52%    YoY -     -18.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 19,894 12,935 6,900 25,760 20,039 12,829 6,188 117.67%
  QoQ % 53.80% 87.46% -73.21% 28.55% 56.20% 107.32% -
  Horiz. % 321.49% 209.03% 111.51% 416.29% 323.84% 207.32% 100.00%
PBT 4,891 3,030 1,756 5,538 4,712 3,160 1,709 101.45%
  QoQ % 61.42% 72.55% -68.29% 17.53% 49.11% 84.90% -
  Horiz. % 286.19% 177.30% 102.75% 324.05% 275.72% 184.90% 100.00%
Tax -1,198 -781 -446 -1,526 -1,198 -831 -474 85.44%
  QoQ % -53.39% -75.11% 70.77% -27.38% -44.16% -75.32% -
  Horiz. % 252.74% 164.77% 94.09% 321.94% 252.74% 175.32% 100.00%
NP 3,693 2,249 1,310 4,012 3,514 2,329 1,235 107.42%
  QoQ % 64.21% 71.68% -67.35% 14.17% 50.88% 88.58% -
  Horiz. % 299.03% 182.11% 106.07% 324.86% 284.53% 188.58% 100.00%
NP to SH 3,696 2,251 1,305 3,998 3,522 2,371 1,270 103.71%
  QoQ % 64.19% 72.49% -67.36% 13.52% 48.54% 86.69% -
  Horiz. % 291.02% 177.24% 102.76% 314.80% 277.32% 186.69% 100.00%
Tax Rate 24.49 % 25.78 % 25.40 % 27.56 % 25.42 % 26.30 % 27.74 % -7.96%
  QoQ % -5.00% 1.50% -7.84% 8.42% -3.35% -5.19% -
  Horiz. % 88.28% 92.93% 91.56% 99.35% 91.64% 94.81% 100.00%
Total Cost 16,201 10,686 5,590 21,748 16,525 10,500 4,953 120.19%
  QoQ % 51.61% 91.16% -74.30% 31.61% 57.38% 111.99% -
  Horiz. % 327.09% 215.75% 112.86% 439.09% 333.64% 211.99% 100.00%
Net Worth 55,439 55,439 57,960 55,439 55,439 55,439 57,960 -2.92%
  QoQ % 0.00% -4.35% 4.55% 0.00% 0.00% -4.35% -
  Horiz. % 95.65% 95.65% 100.00% 95.65% 95.65% 95.65% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 2,016 2,016 - 4,032 2,016 2,016 - -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 200.00% 100.00% 100.00% -
Div Payout % 54.55 % 89.56 % - % 100.85 % 57.24 % 85.03 % - % -
  QoQ % -39.09% 0.00% 0.00% 76.19% -32.68% 0.00% -
  Horiz. % 64.15% 105.33% 0.00% 118.61% 67.32% 100.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 55,439 55,439 57,960 55,439 55,439 55,439 57,960 -2.92%
  QoQ % 0.00% -4.35% 4.55% 0.00% 0.00% -4.35% -
  Horiz. % 95.65% 95.65% 100.00% 95.65% 95.65% 95.65% 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 18.56 % 17.39 % 18.99 % 15.57 % 17.54 % 18.15 % 19.96 % -4.73%
  QoQ % 6.73% -8.43% 21.97% -11.23% -3.36% -9.07% -
  Horiz. % 92.99% 87.12% 95.14% 78.01% 87.88% 90.93% 100.00%
ROE 6.67 % 4.06 % 2.25 % 7.21 % 6.35 % 4.28 % 2.19 % 109.97%
  QoQ % 64.29% 80.44% -68.79% 13.54% 48.36% 95.43% -
  Horiz. % 304.57% 185.39% 102.74% 329.22% 289.95% 195.43% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.89 5.13 2.74 10.22 7.95 5.09 2.46 117.33%
  QoQ % 53.80% 87.23% -73.19% 28.55% 56.19% 106.91% -
  Horiz. % 320.73% 208.54% 111.38% 415.45% 323.17% 206.91% 100.00%
EPS 1.47 0.89 0.52 1.59 1.40 0.94 0.50 105.09%
  QoQ % 65.17% 71.15% -67.30% 13.57% 48.94% 88.00% -
  Horiz. % 294.00% 178.00% 104.00% 318.00% 280.00% 188.00% 100.00%
DPS 0.80 0.80 0.00 1.60 0.80 0.80 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 200.00% 100.00% 100.00% -
NAPS 0.2200 0.2200 0.2300 0.2200 0.2200 0.2200 0.2300 -2.92%
  QoQ % 0.00% -4.35% 4.55% 0.00% 0.00% -4.35% -
  Horiz. % 95.65% 95.65% 100.00% 95.65% 95.65% 95.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.89 5.13 2.74 10.22 7.95 5.09 2.46 117.33%
  QoQ % 53.80% 87.23% -73.19% 28.55% 56.19% 106.91% -
  Horiz. % 320.73% 208.54% 111.38% 415.45% 323.17% 206.91% 100.00%
EPS 1.47 0.89 0.52 1.59 1.40 0.94 0.50 105.09%
  QoQ % 65.17% 71.15% -67.30% 13.57% 48.94% 88.00% -
  Horiz. % 294.00% 178.00% 104.00% 318.00% 280.00% 188.00% 100.00%
DPS 0.80 0.80 0.00 1.60 0.80 0.80 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 200.00% 100.00% 100.00% -
NAPS 0.2200 0.2200 0.2300 0.2200 0.2200 0.2200 0.2300 -2.92%
  QoQ % 0.00% -4.35% 4.55% 0.00% 0.00% -4.35% -
  Horiz. % 95.65% 95.65% 100.00% 95.65% 95.65% 95.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.2500 0.2350 0.2950 0.2900 0.3250 0.3300 0.3600 -
P/RPS 3.17 4.58 10.77 2.84 4.09 6.48 14.66 -63.94%
  QoQ % -30.79% -57.47% 279.23% -30.56% -36.88% -55.80% -
  Horiz. % 21.62% 31.24% 73.47% 19.37% 27.90% 44.20% 100.00%
P/EPS 17.05 26.31 56.97 18.28 23.25 35.07 71.43 -61.49%
  QoQ % -35.20% -53.82% 211.65% -21.38% -33.70% -50.90% -
  Horiz. % 23.87% 36.83% 79.76% 25.59% 32.55% 49.10% 100.00%
EY 5.87 3.80 1.76 5.47 4.30 2.85 1.40 159.79%
  QoQ % 54.47% 115.91% -67.82% 27.21% 50.88% 103.57% -
  Horiz. % 419.29% 271.43% 125.71% 390.71% 307.14% 203.57% 100.00%
DY 3.20 3.40 0.00 5.52 2.46 2.42 0.00 -
  QoQ % -5.88% 0.00% 0.00% 124.39% 1.65% 0.00% -
  Horiz. % 132.23% 140.50% 0.00% 228.10% 101.65% 100.00% -
P/NAPS 1.14 1.07 1.28 1.32 1.48 1.50 1.57 -19.20%
  QoQ % 6.54% -16.41% -3.03% -10.81% -1.33% -4.46% -
  Horiz. % 72.61% 68.15% 81.53% 84.08% 94.27% 95.54% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 28/08/18 - 22/02/18 21/11/17 25/08/17 22/05/17 -
Price 0.2250 0.2600 0.2500 0.3200 0.3000 0.3200 0.3750 -
P/RPS 2.85 5.07 9.13 3.13 3.77 6.29 15.27 -67.31%
  QoQ % -43.79% -44.47% 191.69% -16.98% -40.06% -58.81% -
  Horiz. % 18.66% 33.20% 59.79% 20.50% 24.69% 41.19% 100.00%
P/EPS 15.34 29.11 48.28 20.17 21.47 34.01 74.41 -65.07%
  QoQ % -47.30% -39.71% 139.37% -6.05% -36.87% -54.29% -
  Horiz. % 20.62% 39.12% 64.88% 27.11% 28.85% 45.71% 100.00%
EY 6.52 3.44 2.07 4.96 4.66 2.94 1.34 186.86%
  QoQ % 89.53% 66.18% -58.27% 6.44% 58.50% 119.40% -
  Horiz. % 486.57% 256.72% 154.48% 370.15% 347.76% 219.40% 100.00%
DY 3.56 3.08 0.00 5.00 2.67 2.50 0.00 -
  QoQ % 15.58% 0.00% 0.00% 87.27% 6.80% 0.00% -
  Horiz. % 142.40% 123.20% 0.00% 200.00% 106.80% 100.00% -
P/NAPS 1.02 1.18 1.09 1.45 1.36 1.45 1.63 -26.82%
  QoQ % -13.56% 8.26% -24.83% 6.62% -6.21% -11.04% -
  Horiz. % 62.58% 72.39% 66.87% 88.96% 83.44% 88.96% 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.
 


 

191  120  432  1519 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 NEXGRAM 0.010.00 
 KHEESAN 0.515+0.035 
 TDM 0.265+0.02 
 EKOVEST 0.805+0.005 
 RSAWIT 0.295+0.02 
 HSI-C7K 0.255+0.015 
 DOLPHIN 0.145+0.01 
 KNM-WB 0.07-0.015 
 SAPNRG 0.2650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers