Highlights

[BTECH] QoQ Cumulative Quarter Result on 2014-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 23-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -70.78%    YoY -     27.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 23,796 17,553 11,576 5,428 24,552 17,930 11,536 61.83%
  QoQ % 35.57% 51.63% 113.26% -77.89% 36.93% 55.43% -
  Horiz. % 206.28% 152.16% 100.35% 47.05% 212.83% 155.43% 100.00%
PBT 6,137 5,030 3,733 1,322 4,607 3,678 2,443 84.48%
  QoQ % 22.01% 34.74% 182.38% -71.30% 25.26% 50.55% -
  Horiz. % 251.21% 205.89% 152.80% 54.11% 188.58% 150.55% 100.00%
Tax -957 -883 -605 -352 -1,184 -941 -614 34.32%
  QoQ % -8.38% -45.95% -71.88% 70.27% -25.82% -53.26% -
  Horiz. % 155.86% 143.81% 98.53% 57.33% 192.83% 153.26% 100.00%
NP 5,180 4,147 3,128 970 3,423 2,737 1,829 99.80%
  QoQ % 24.91% 32.58% 222.47% -71.66% 25.06% 49.64% -
  Horiz. % 283.21% 226.74% 171.02% 53.03% 187.15% 149.64% 100.00%
NP to SH 5,147 4,124 3,112 979 3,350 2,638 1,787 102.05%
  QoQ % 24.81% 32.52% 217.88% -70.78% 26.99% 47.62% -
  Horiz. % 288.02% 230.78% 174.15% 54.78% 187.47% 147.62% 100.00%
Tax Rate 15.59 % 17.55 % 16.21 % 26.63 % 25.70 % 25.58 % 25.13 % -27.20%
  QoQ % -11.17% 8.27% -39.13% 3.62% 0.47% 1.79% -
  Horiz. % 62.04% 69.84% 64.50% 105.97% 102.27% 101.79% 100.00%
Total Cost 18,616 13,406 8,448 4,458 21,129 15,193 9,707 54.18%
  QoQ % 38.86% 58.69% 89.50% -78.90% 39.07% 56.52% -
  Horiz. % 191.78% 138.11% 87.03% 45.93% 217.67% 156.52% 100.00%
Net Worth 45,372 45,360 45,360 42,840 42,840 42,840 40,319 8.17%
  QoQ % 0.03% 0.00% 5.88% 0.00% 0.00% 6.25% -
  Horiz. % 112.53% 112.50% 112.50% 106.25% 106.25% 106.25% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 1,588 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 30.85 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 45,372 45,360 45,360 42,840 42,840 42,840 40,319 8.17%
  QoQ % 0.03% 0.00% 5.88% 0.00% 0.00% 6.25% -
  Horiz. % 112.53% 112.50% 112.50% 106.25% 106.25% 106.25% 100.00%
NOSH 252,068 252,000 252,000 252,000 252,000 252,000 252,000 0.02%
  QoQ % 0.03% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.03% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 21.77 % 23.63 % 27.02 % 17.87 % 13.94 % 15.26 % 15.85 % 23.49%
  QoQ % -7.87% -12.55% 51.20% 28.19% -8.65% -3.72% -
  Horiz. % 137.35% 149.09% 170.47% 112.74% 87.95% 96.28% 100.00%
ROE 11.34 % 9.09 % 6.86 % 2.29 % 7.82 % 6.16 % 4.43 % 86.81%
  QoQ % 24.75% 32.51% 199.56% -70.72% 26.95% 39.05% -
  Horiz. % 255.98% 205.19% 154.85% 51.69% 176.52% 139.05% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 9.44 6.97 4.59 2.15 9.74 7.12 4.58 61.75%
  QoQ % 35.44% 51.85% 113.49% -77.93% 36.80% 55.46% -
  Horiz. % 206.11% 152.18% 100.22% 46.94% 212.66% 155.46% 100.00%
EPS 2.04 1.64 1.23 0.39 1.33 1.05 0.71 101.72%
  QoQ % 24.39% 33.33% 215.38% -70.68% 26.67% 47.89% -
  Horiz. % 287.32% 230.99% 173.24% 54.93% 187.32% 147.89% 100.00%
DPS 0.63 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 0.1800 0.1800 0.1800 0.1700 0.1700 0.1700 0.1600 8.15%
  QoQ % 0.00% 0.00% 5.88% 0.00% 0.00% 6.25% -
  Horiz. % 112.50% 112.50% 112.50% 106.25% 106.25% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,210
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 9.44 6.97 4.59 2.15 9.74 7.12 4.58 61.75%
  QoQ % 35.44% 51.85% 113.49% -77.93% 36.80% 55.46% -
  Horiz. % 206.11% 152.18% 100.22% 46.94% 212.66% 155.46% 100.00%
EPS 2.04 1.64 1.23 0.39 1.33 1.05 0.71 101.72%
  QoQ % 24.39% 33.33% 215.38% -70.68% 26.67% 47.89% -
  Horiz. % 287.32% 230.99% 173.24% 54.93% 187.32% 147.89% 100.00%
DPS 0.63 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 0.1800 0.1800 0.1800 0.1700 0.1700 0.1700 0.1600 8.15%
  QoQ % 0.00% 0.00% 5.88% 0.00% 0.00% 6.25% -
  Horiz. % 112.50% 112.50% 112.50% 106.25% 106.25% 106.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.2400 0.3050 0.2300 0.1800 0.1700 0.1650 0.1500 -
P/RPS 2.54 4.38 5.01 8.36 1.74 2.32 3.28 -15.63%
  QoQ % -42.01% -12.57% -40.07% 380.46% -25.00% -29.27% -
  Horiz. % 77.44% 133.54% 152.74% 254.88% 53.05% 70.73% 100.00%
P/EPS 11.75 18.64 18.62 46.33 12.79 15.76 21.15 -32.35%
  QoQ % -36.96% 0.11% -59.81% 262.24% -18.85% -25.48% -
  Horiz. % 55.56% 88.13% 88.04% 219.05% 60.47% 74.52% 100.00%
EY 8.51 5.37 5.37 2.16 7.82 6.34 4.73 47.77%
  QoQ % 58.47% 0.00% 148.61% -72.38% 23.34% 34.04% -
  Horiz. % 179.92% 113.53% 113.53% 45.67% 165.33% 134.04% 100.00%
DY 2.63 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 1.33 1.69 1.28 1.06 1.00 0.97 0.94 25.95%
  QoQ % -21.30% 32.03% 20.75% 6.00% 3.09% 3.19% -
  Horiz. % 141.49% 179.79% 136.17% 112.77% 106.38% 103.19% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 25/11/14 27/08/14 23/05/14 26/02/14 20/11/13 27/08/13 -
Price 0.3050 0.3250 0.2200 0.2300 0.1700 0.1700 0.1550 -
P/RPS 3.23 4.67 4.79 10.68 1.74 2.39 3.39 -3.16%
  QoQ % -30.84% -2.51% -55.15% 513.79% -27.20% -29.50% -
  Horiz. % 95.28% 137.76% 141.30% 315.04% 51.33% 70.50% 100.00%
P/EPS 14.94 19.86 17.81 59.20 12.79 16.24 21.86 -22.36%
  QoQ % -24.77% 11.51% -69.92% 362.86% -21.24% -25.71% -
  Horiz. % 68.34% 90.85% 81.47% 270.81% 58.51% 74.29% 100.00%
EY 6.69 5.04 5.61 1.69 7.82 6.16 4.58 28.65%
  QoQ % 32.74% -10.16% 231.95% -78.39% 26.95% 34.50% -
  Horiz. % 146.07% 110.04% 122.49% 36.90% 170.74% 134.50% 100.00%
DY 2.07 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 1.69 1.81 1.22 1.35 1.00 1.00 0.97 44.65%
  QoQ % -6.63% 48.36% -9.63% 35.00% 0.00% 3.09% -
  Horiz. % 174.23% 186.60% 125.77% 139.18% 103.09% 103.09% 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.
 


 

335  217  530  1109 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.245-0.025 
 VC-PA 0.065+0.01 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.25+0.01 
 HSI-C5H 0.285+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.91+0.02 
 EKOVEST 0.7750.00 
 BARAKAH 0.045-0.005 
Partners & Brokers