Highlights

[BTECH] QoQ Cumulative Quarter Result on 2015-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -80.24%    YoY -     3.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 27,060 20,233 13,154 6,904 23,796 17,553 11,576 75.86%
  QoQ % 33.74% 53.82% 90.53% -70.99% 35.57% 51.63% -
  Horiz. % 233.76% 174.78% 113.63% 59.64% 205.56% 151.63% 100.00%
PBT 5,996 3,955 2,813 1,386 6,137 5,030 3,733 37.03%
  QoQ % 51.61% 40.60% 102.96% -77.42% 22.01% 34.74% -
  Horiz. % 160.62% 105.95% 75.35% 37.13% 164.40% 134.74% 100.00%
Tax -1,296 -990 -705 -346 -957 -883 -605 65.94%
  QoQ % -30.91% -40.43% -103.76% 63.85% -8.38% -45.95% -
  Horiz. % 214.21% 163.64% 116.53% 57.19% 158.18% 145.95% 100.00%
NP 4,700 2,965 2,108 1,040 5,180 4,147 3,128 31.09%
  QoQ % 58.52% 40.65% 102.69% -79.92% 24.91% 32.58% -
  Horiz. % 150.26% 94.79% 67.39% 33.25% 165.60% 132.58% 100.00%
NP to SH 4,699 2,907 2,051 1,017 5,147 4,124 3,112 31.52%
  QoQ % 61.64% 41.74% 101.67% -80.24% 24.81% 32.52% -
  Horiz. % 151.00% 93.41% 65.91% 32.68% 165.39% 132.52% 100.00%
Tax Rate 21.61 % 25.03 % 25.06 % 24.96 % 15.59 % 17.55 % 16.21 % 21.07%
  QoQ % -13.66% -0.12% 0.40% 60.10% -11.17% 8.27% -
  Horiz. % 133.31% 154.41% 154.60% 153.98% 96.18% 108.27% 100.00%
Total Cost 22,360 17,268 11,046 5,864 18,616 13,406 8,448 91.00%
  QoQ % 29.49% 56.33% 88.37% -68.50% 38.86% 58.69% -
  Horiz. % 264.68% 204.40% 130.75% 69.41% 220.36% 158.69% 100.00%
Net Worth 52,919 45,360 47,879 47,879 45,372 45,360 45,360 10.79%
  QoQ % 16.67% -5.26% 0.00% 5.53% 0.03% 0.00% -
  Horiz. % 116.67% 100.00% 105.56% 105.56% 100.03% 100.00% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 3,175 1,587 1,587 - 1,588 - - -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 199.95% 99.97% 99.97% 0.00% 100.00% - -
Div Payout % 67.57 % 54.61 % 77.41 % - % 30.85 % - % - % -
  QoQ % 23.73% -29.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 219.03% 177.02% 250.92% 0.00% 100.00% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 52,919 45,360 47,879 47,879 45,372 45,360 45,360 10.79%
  QoQ % 16.67% -5.26% 0.00% 5.53% 0.03% 0.00% -
  Horiz. % 116.67% 100.00% 105.56% 105.56% 100.03% 100.00% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,068 252,000 252,000 -
  QoQ % 0.00% 0.00% 0.00% -0.03% 0.03% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.03% 100.00% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 17.37 % 14.65 % 16.03 % 15.06 % 21.77 % 23.63 % 27.02 % -25.45%
  QoQ % 18.57% -8.61% 6.44% -30.82% -7.87% -12.55% -
  Horiz. % 64.29% 54.22% 59.33% 55.74% 80.57% 87.45% 100.00%
ROE 8.88 % 6.41 % 4.28 % 2.12 % 11.34 % 9.09 % 6.86 % 18.72%
  QoQ % 38.53% 49.77% 101.89% -81.31% 24.75% 32.51% -
  Horiz. % 129.45% 93.44% 62.39% 30.90% 165.31% 132.51% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 10.74 8.03 5.22 2.74 9.44 6.97 4.59 75.98%
  QoQ % 33.75% 53.83% 90.51% -70.97% 35.44% 51.85% -
  Horiz. % 233.99% 174.95% 113.73% 59.69% 205.66% 151.85% 100.00%
EPS 1.86 1.15 0.81 0.40 2.04 1.64 1.23 31.65%
  QoQ % 61.74% 41.98% 102.50% -80.39% 24.39% 33.33% -
  Horiz. % 151.22% 93.50% 65.85% 32.52% 165.85% 133.33% 100.00%
DPS 1.26 0.63 0.63 0.00 0.63 0.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% 0.00% 100.00% - -
NAPS 0.2100 0.1800 0.1900 0.1900 0.1800 0.1800 0.1800 10.79%
  QoQ % 16.67% -5.26% 0.00% 5.56% 0.00% 0.00% -
  Horiz. % 116.67% 100.00% 105.56% 105.56% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 10.74 8.03 5.22 2.74 9.44 6.97 4.59 75.98%
  QoQ % 33.75% 53.83% 90.51% -70.97% 35.44% 51.85% -
  Horiz. % 233.99% 174.95% 113.73% 59.69% 205.66% 151.85% 100.00%
EPS 1.86 1.15 0.81 0.40 2.04 1.64 1.23 31.65%
  QoQ % 61.74% 41.98% 102.50% -80.39% 24.39% 33.33% -
  Horiz. % 151.22% 93.50% 65.85% 32.52% 165.85% 133.33% 100.00%
DPS 1.26 0.63 0.63 0.00 0.63 0.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% 0.00% 100.00% - -
NAPS 0.2100 0.1800 0.1900 0.1900 0.1800 0.1800 0.1800 10.79%
  QoQ % 16.67% -5.26% 0.00% 5.56% 0.00% 0.00% -
  Horiz. % 116.67% 100.00% 105.56% 105.56% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.2450 0.2600 0.2900 0.2800 0.2400 0.3050 0.2300 -
P/RPS 2.28 3.24 5.56 10.22 2.54 4.38 5.01 -40.75%
  QoQ % -29.63% -41.73% -45.60% 302.36% -42.01% -12.57% -
  Horiz. % 45.51% 64.67% 110.98% 203.99% 50.70% 87.43% 100.00%
P/EPS 13.14 22.54 35.63 69.38 11.75 18.64 18.62 -20.69%
  QoQ % -41.70% -36.74% -48.65% 490.47% -36.96% 0.11% -
  Horiz. % 70.57% 121.05% 191.35% 372.61% 63.10% 100.11% 100.00%
EY 7.61 4.44 2.81 1.44 8.51 5.37 5.37 26.09%
  QoQ % 71.40% 58.01% 95.14% -83.08% 58.47% 0.00% -
  Horiz. % 141.71% 82.68% 52.33% 26.82% 158.47% 100.00% 100.00%
DY 5.14 2.42 2.17 0.00 2.63 0.00 0.00 -
  QoQ % 112.40% 11.52% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 195.44% 92.02% 82.51% 0.00% 100.00% - -
P/NAPS 1.17 1.44 1.53 1.47 1.33 1.69 1.28 -5.80%
  QoQ % -18.75% -5.88% 4.08% 10.53% -21.30% 32.03% -
  Horiz. % 91.41% 112.50% 119.53% 114.84% 103.91% 132.03% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 26/11/15 27/08/15 27/05/15 27/02/15 25/11/14 27/08/14 -
Price 0.2500 0.2600 0.2300 0.3100 0.3050 0.3250 0.2200 -
P/RPS 2.33 3.24 4.41 11.32 3.23 4.67 4.79 -38.07%
  QoQ % -28.09% -26.53% -61.04% 250.46% -30.84% -2.51% -
  Horiz. % 48.64% 67.64% 92.07% 236.33% 67.43% 97.49% 100.00%
P/EPS 13.41 22.54 28.26 76.81 14.94 19.86 17.81 -17.19%
  QoQ % -40.51% -20.24% -63.21% 414.12% -24.77% 11.51% -
  Horiz. % 75.29% 126.56% 158.67% 431.27% 83.89% 111.51% 100.00%
EY 7.46 4.44 3.54 1.30 6.69 5.04 5.61 20.86%
  QoQ % 68.02% 25.42% 172.31% -80.57% 32.74% -10.16% -
  Horiz. % 132.98% 79.14% 63.10% 23.17% 119.25% 89.84% 100.00%
DY 5.04 2.42 2.74 0.00 2.07 0.00 0.00 -
  QoQ % 108.26% -11.68% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 243.48% 116.91% 132.37% 0.00% 100.00% - -
P/NAPS 1.19 1.44 1.21 1.63 1.69 1.81 1.22 -1.64%
  QoQ % -17.36% 19.01% -25.77% -3.55% -6.63% 48.36% -
  Horiz. % 97.54% 118.03% 99.18% 133.61% 138.52% 148.36% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers