Highlights

[BTECH] QoQ Cumulative Quarter Result on 2011-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 13-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -82.41%    YoY -     -44.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 18,546 13,190 8,275 3,774 15,942 12,091 7,888 76.54%
  QoQ % 40.61% 59.40% 119.26% -76.33% 31.85% 53.28% -
  Horiz. % 235.12% 167.22% 104.91% 47.84% 202.10% 153.28% 100.00%
PBT 4,173 1,941 1,010 383 1,844 1,754 1,200 129.01%
  QoQ % 114.99% 92.18% 163.71% -79.23% 5.13% 46.17% -
  Horiz. % 347.75% 161.75% 84.17% 31.92% 153.67% 146.17% 100.00%
Tax -1,067 -734 -426 -186 -826 -540 -404 90.73%
  QoQ % -45.37% -72.30% -129.03% 77.48% -52.96% -33.66% -
  Horiz. % 264.11% 181.68% 105.45% 46.04% 204.46% 133.66% 100.00%
NP 3,106 1,207 584 197 1,018 1,214 796 147.24%
  QoQ % 157.33% 106.68% 196.45% -80.65% -16.14% 52.51% -
  Horiz. % 390.20% 151.63% 73.37% 24.75% 127.89% 152.51% 100.00%
NP to SH 3,053 1,152 552 188 1,069 1,243 821 139.45%
  QoQ % 165.02% 108.70% 193.62% -82.41% -14.00% 51.40% -
  Horiz. % 371.86% 140.32% 67.24% 22.90% 130.21% 151.40% 100.00%
Tax Rate 25.57 % 37.82 % 42.18 % 48.56 % 44.79 % 30.79 % 33.67 % -16.72%
  QoQ % -32.39% -10.34% -13.14% 8.42% 45.47% -8.55% -
  Horiz. % 75.94% 112.33% 125.27% 144.22% 133.03% 91.45% 100.00%
Total Cost 15,440 11,983 7,691 3,577 14,924 10,877 7,092 67.74%
  QoQ % 28.85% 55.81% 115.01% -76.03% 37.21% 53.37% -
  Horiz. % 217.71% 168.97% 108.45% 50.44% 210.43% 153.37% 100.00%
Net Worth 40,428 35,060 32,618 37,599 35,233 32,977 30,787 19.86%
  QoQ % 15.31% 7.49% -13.25% 6.72% 6.84% 7.11% -
  Horiz. % 131.31% 113.88% 105.95% 122.13% 114.44% 107.11% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 1,212 - - - 1,208 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.40% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 39.73 % - % - % - % 113.00 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 35.16% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 40,428 35,060 32,618 37,599 35,233 32,977 30,787 19.86%
  QoQ % 15.31% 7.49% -13.25% 6.72% 6.84% 7.11% -
  Horiz. % 131.31% 113.88% 105.95% 122.13% 114.44% 107.11% 100.00%
NOSH 252,678 250,434 250,909 268,571 251,666 253,673 256,562 -1.01%
  QoQ % 0.90% -0.19% -6.58% 6.72% -0.79% -1.13% -
  Horiz. % 98.49% 97.61% 97.80% 104.68% 98.09% 98.87% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 16.75 % 9.15 % 7.06 % 5.22 % 6.39 % 10.04 % 10.09 % 40.07%
  QoQ % 83.06% 29.60% 35.25% -18.31% -36.35% -0.50% -
  Horiz. % 166.01% 90.68% 69.97% 51.73% 63.33% 99.50% 100.00%
ROE 7.55 % 3.29 % 1.69 % 0.50 % 3.03 % 3.77 % 2.67 % 99.59%
  QoQ % 129.48% 94.67% 238.00% -83.50% -19.63% 41.20% -
  Horiz. % 282.77% 123.22% 63.30% 18.73% 113.48% 141.20% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.34 5.27 3.30 1.41 6.33 4.77 3.07 78.52%
  QoQ % 39.28% 59.70% 134.04% -77.73% 32.70% 55.37% -
  Horiz. % 239.09% 171.66% 107.49% 45.93% 206.19% 155.37% 100.00%
EPS 1.21 0.46 0.22 0.07 0.42 0.49 0.32 142.12%
  QoQ % 163.04% 109.09% 214.29% -83.33% -14.29% 53.13% -
  Horiz. % 378.13% 143.75% 68.75% 21.88% 131.25% 153.13% 100.00%
DPS 0.48 0.00 0.00 0.00 0.48 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1600 0.1400 0.1300 0.1400 0.1400 0.1300 0.1200 21.08%
  QoQ % 14.29% 7.69% -7.14% 0.00% 7.69% 8.33% -
  Horiz. % 133.33% 116.67% 108.33% 116.67% 116.67% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.36 5.23 3.28 1.50 6.33 4.80 3.13 76.55%
  QoQ % 40.73% 59.45% 118.67% -76.30% 31.87% 53.35% -
  Horiz. % 235.14% 167.09% 104.79% 47.92% 202.24% 153.35% 100.00%
EPS 1.21 0.46 0.22 0.07 0.42 0.49 0.33 137.22%
  QoQ % 163.04% 109.09% 214.29% -83.33% -14.29% 48.48% -
  Horiz. % 366.67% 139.39% 66.67% 21.21% 127.27% 148.48% 100.00%
DPS 0.48 0.00 0.00 0.00 0.48 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1604 0.1391 0.1294 0.1492 0.1398 0.1309 0.1222 19.82%
  QoQ % 15.31% 7.50% -13.27% 6.72% 6.80% 7.12% -
  Horiz. % 131.26% 113.83% 105.89% 122.09% 114.40% 107.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.1500 0.0950 0.1200 0.1050 0.1100 0.1300 0.1200 -
P/RPS 2.04 1.80 3.64 7.47 1.74 2.73 3.90 -35.00%
  QoQ % 13.33% -50.55% -51.27% 329.31% -36.26% -30.00% -
  Horiz. % 52.31% 46.15% 93.33% 191.54% 44.62% 70.00% 100.00%
P/EPS 12.41 20.65 54.55 150.00 25.90 26.53 37.50 -52.06%
  QoQ % -39.90% -62.14% -63.63% 479.15% -2.37% -29.25% -
  Horiz. % 33.09% 55.07% 145.47% 400.00% 69.07% 70.75% 100.00%
EY 8.06 4.84 1.83 0.67 3.86 3.77 2.67 108.45%
  QoQ % 66.53% 164.48% 173.13% -82.64% 2.39% 41.20% -
  Horiz. % 301.87% 181.27% 68.54% 25.09% 144.57% 141.20% 100.00%
DY 3.20 0.00 0.00 0.00 4.36 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 73.39% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.94 0.68 0.92 0.75 0.79 1.00 1.00 -4.03%
  QoQ % 38.24% -26.09% 22.67% -5.06% -21.00% 0.00% -
  Horiz. % 94.00% 68.00% 92.00% 75.00% 79.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 23/11/11 24/08/11 13/05/11 28/02/11 24/11/10 25/08/10 -
Price 0.1200 0.1200 0.1050 0.1600 0.1050 0.1300 0.1000 -
P/RPS 1.63 2.28 3.18 11.39 1.66 2.73 3.25 -36.80%
  QoQ % -28.51% -28.30% -72.08% 586.14% -39.19% -16.00% -
  Horiz. % 50.15% 70.15% 97.85% 350.46% 51.08% 84.00% 100.00%
P/EPS 9.93 26.09 47.73 228.57 24.72 26.53 31.25 -53.34%
  QoQ % -61.94% -45.34% -79.12% 824.64% -6.82% -15.10% -
  Horiz. % 31.78% 83.49% 152.74% 731.42% 79.10% 84.90% 100.00%
EY 10.07 3.83 2.10 0.44 4.05 3.77 3.20 114.30%
  QoQ % 162.92% 82.38% 377.27% -89.14% 7.43% 17.81% -
  Horiz. % 314.69% 119.69% 65.62% 13.75% 126.56% 117.81% 100.00%
DY 4.00 0.00 0.00 0.00 4.57 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.53% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.75 0.86 0.81 1.14 0.75 1.00 0.83 -6.52%
  QoQ % -12.79% 6.17% -28.95% 52.00% -25.00% 20.48% -
  Horiz. % 90.36% 103.61% 97.59% 137.35% 90.36% 120.48% 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