Highlights

[BTECH] QoQ Cumulative Quarter Result on 2010-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 11-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -68.24%    YoY -     1.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 15,942 12,091 7,888 3,712 17,486 12,619 8,233 55.17%
  QoQ % 31.85% 53.28% 112.50% -78.77% 38.57% 53.27% -
  Horiz. % 193.64% 146.86% 95.81% 45.09% 212.39% 153.27% 100.00%
PBT 1,844 1,754 1,200 506 1,908 1,503 996 50.61%
  QoQ % 5.13% 46.17% 137.15% -73.48% 26.95% 50.90% -
  Horiz. % 185.14% 176.10% 120.48% 50.80% 191.57% 150.90% 100.00%
Tax -826 -540 -404 -182 -884 -688 -429 54.58%
  QoQ % -52.96% -33.66% -121.98% 79.41% -28.49% -60.37% -
  Horiz. % 192.54% 125.87% 94.17% 42.42% 206.06% 160.37% 100.00%
NP 1,018 1,214 796 324 1,024 815 567 47.56%
  QoQ % -16.14% 52.51% 145.68% -68.36% 25.64% 43.74% -
  Horiz. % 179.54% 214.11% 140.39% 57.14% 180.60% 143.74% 100.00%
NP to SH 1,069 1,243 821 336 1,058 819 577 50.68%
  QoQ % -14.00% 51.40% 144.35% -68.24% 29.18% 41.94% -
  Horiz. % 185.27% 215.42% 142.29% 58.23% 183.36% 141.94% 100.00%
Tax Rate 44.79 % 30.79 % 33.67 % 35.97 % 46.33 % 45.78 % 43.07 % 2.64%
  QoQ % 45.47% -8.55% -6.39% -22.36% 1.20% 6.29% -
  Horiz. % 103.99% 71.49% 78.18% 83.52% 107.57% 106.29% 100.00%
Total Cost 14,924 10,877 7,092 3,388 16,462 11,804 7,666 55.72%
  QoQ % 37.21% 53.37% 109.33% -79.42% 39.46% 53.98% -
  Horiz. % 194.68% 141.89% 92.51% 44.20% 214.74% 153.98% 100.00%
Net Worth 35,233 32,977 30,787 31,015 30,078 29,781 30,104 11.03%
  QoQ % 6.84% 7.11% -0.73% 3.12% 1.00% -1.07% -
  Horiz. % 117.04% 109.54% 102.27% 103.03% 99.91% 98.93% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,208 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 113.00 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 35,233 32,977 30,787 31,015 30,078 29,781 30,104 11.03%
  QoQ % 6.84% 7.11% -0.73% 3.12% 1.00% -1.07% -
  Horiz. % 117.04% 109.54% 102.27% 103.03% 99.91% 98.93% 100.00%
NOSH 251,666 253,673 256,562 258,461 250,652 248,181 250,869 0.21%
  QoQ % -0.79% -1.13% -0.73% 3.12% 1.00% -1.07% -
  Horiz. % 100.32% 101.12% 102.27% 103.03% 99.91% 98.93% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.39 % 10.04 % 10.09 % 8.73 % 5.86 % 6.46 % 6.89 % -4.89%
  QoQ % -36.35% -0.50% 15.58% 48.98% -9.29% -6.24% -
  Horiz. % 92.74% 145.72% 146.44% 126.71% 85.05% 93.76% 100.00%
ROE 3.03 % 3.77 % 2.67 % 1.08 % 3.52 % 2.75 % 1.92 % 35.44%
  QoQ % -19.63% 41.20% 147.22% -69.32% 28.00% 43.23% -
  Horiz. % 157.81% 196.35% 139.06% 56.25% 183.33% 143.23% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.33 4.77 3.07 1.44 6.98 5.08 3.28 54.82%
  QoQ % 32.70% 55.37% 113.19% -79.37% 37.40% 54.88% -
  Horiz. % 192.99% 145.43% 93.60% 43.90% 212.80% 154.88% 100.00%
EPS 0.42 0.49 0.32 0.13 0.42 0.33 0.23 49.24%
  QoQ % -14.29% 53.13% 146.15% -69.05% 27.27% 43.48% -
  Horiz. % 182.61% 213.04% 139.13% 56.52% 182.61% 143.48% 100.00%
DPS 0.48 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. % 100.00% - - - - - -
NAPS 0.1400 0.1300 0.1200 0.1200 0.1200 0.1200 0.1200 10.79%
  QoQ % 7.69% 8.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 108.33% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.33 4.80 3.13 1.47 6.94 5.01 3.27 55.14%
  QoQ % 31.87% 53.35% 112.93% -78.82% 38.52% 53.21% -
  Horiz. % 193.58% 146.79% 95.72% 44.95% 212.23% 153.21% 100.00%
EPS 0.42 0.49 0.33 0.13 0.42 0.33 0.23 49.24%
  QoQ % -14.29% 48.48% 153.85% -69.05% 27.27% 43.48% -
  Horiz. % 182.61% 213.04% 143.48% 56.52% 182.61% 143.48% 100.00%
DPS 0.48 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. % 100.00% - - - - - -
NAPS 0.1398 0.1309 0.1222 0.1231 0.1194 0.1182 0.1195 10.99%
  QoQ % 6.80% 7.12% -0.73% 3.10% 1.02% -1.09% -
  Horiz. % 116.99% 109.54% 102.26% 103.01% 99.92% 98.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.1100 0.1300 0.1200 0.1000 0.1100 0.1000 0.1100 -
P/RPS 1.74 2.73 3.90 6.96 1.58 1.97 3.35 -35.31%
  QoQ % -36.26% -30.00% -43.97% 340.51% -19.80% -41.19% -
  Horiz. % 51.94% 81.49% 116.42% 207.76% 47.16% 58.81% 100.00%
P/EPS 25.90 26.53 37.50 76.92 26.06 30.30 47.83 -33.49%
  QoQ % -2.37% -29.25% -51.25% 195.17% -13.99% -36.65% -
  Horiz. % 54.15% 55.47% 78.40% 160.82% 54.48% 63.35% 100.00%
EY 3.86 3.77 2.67 1.30 3.84 3.30 2.09 50.36%
  QoQ % 2.39% 41.20% 105.38% -66.15% 16.36% 57.89% -
  Horiz. % 184.69% 180.38% 127.75% 62.20% 183.73% 157.89% 100.00%
DY 4.36 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. % 100.00% - - - - - -
P/NAPS 0.79 1.00 1.00 0.83 0.92 0.83 0.92 -9.63%
  QoQ % -21.00% 0.00% 20.48% -9.78% 10.84% -9.78% -
  Horiz. % 85.87% 108.70% 108.70% 90.22% 100.00% 90.22% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 24/11/10 25/08/10 11/05/10 25/02/10 25/11/09 26/08/09 -
Price 0.1050 0.1300 0.1000 0.1300 0.1200 0.1100 0.1200 -
P/RPS 1.66 2.73 3.25 9.05 1.72 2.16 3.66 -40.88%
  QoQ % -39.19% -16.00% -64.09% 426.16% -20.37% -40.98% -
  Horiz. % 45.36% 74.59% 88.80% 247.27% 46.99% 59.02% 100.00%
P/EPS 24.72 26.53 31.25 100.00 28.43 33.33 52.17 -39.14%
  QoQ % -6.82% -15.10% -68.75% 251.74% -14.70% -36.11% -
  Horiz. % 47.38% 50.85% 59.90% 191.68% 54.49% 63.89% 100.00%
EY 4.05 3.77 3.20 1.00 3.52 3.00 1.92 64.25%
  QoQ % 7.43% 17.81% 220.00% -71.59% 17.33% 56.25% -
  Horiz. % 210.94% 196.35% 166.67% 52.08% 183.33% 156.25% 100.00%
DY 4.57 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. % 100.00% - - - - - -
P/NAPS 0.75 1.00 0.83 1.08 1.00 0.92 1.00 -17.41%
  QoQ % -25.00% 20.48% -23.15% 8.00% 8.70% -8.00% -
  Horiz. % 75.00% 100.00% 83.00% 108.00% 100.00% 92.00% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers