Highlights

[BTECH] QoQ Quarter Result on 2009-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -25.15%    YoY -     -55.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 3,712 4,360 4,386 4,273 3,960 4,097 4,639 -13.82%
  QoQ % -14.86% -0.59% 2.64% 7.90% -3.34% -11.68% -
  Horiz. % 80.02% 93.99% 94.55% 92.11% 85.36% 88.32% 100.00%
PBT 506 303 507 546 450 -217 709 -20.16%
  QoQ % 67.00% -40.24% -7.14% 21.33% 307.37% -130.61% -
  Horiz. % 71.37% 42.74% 71.51% 77.01% 63.47% -30.61% 100.00%
Tax -182 -19 -259 -293 -136 -142 -172 3.84%
  QoQ % -857.89% 92.66% 11.60% -115.44% 4.23% 17.44% -
  Horiz. % 105.81% 11.05% 150.58% 170.35% 79.07% 82.56% 100.00%
NP 324 284 248 253 314 -359 537 -28.62%
  QoQ % 14.08% 14.52% -1.98% -19.43% 187.47% -166.85% -
  Horiz. % 60.34% 52.89% 46.18% 47.11% 58.47% -66.85% 100.00%
NP to SH 336 334 242 247 330 -307 523 -25.57%
  QoQ % 0.60% 38.02% -2.02% -25.15% 207.49% -158.70% -
  Horiz. % 64.24% 63.86% 46.27% 47.23% 63.10% -58.70% 100.00%
Tax Rate 35.97 % 6.27 % 51.08 % 53.66 % 30.22 % - % 24.26 % 30.06%
  QoQ % 473.68% -87.73% -4.81% 77.56% 0.00% 0.00% -
  Horiz. % 148.27% 25.85% 210.55% 221.19% 124.57% 0.00% 100.00%
Total Cost 3,388 4,076 4,138 4,020 3,646 4,456 4,102 -11.98%
  QoQ % -16.88% -1.50% 2.94% 10.26% -18.18% 8.63% -
  Horiz. % 82.59% 99.37% 100.88% 98.00% 88.88% 108.63% 100.00%
Net Worth 31,015 30,830 29,039 29,639 30,461 30,699 29,885 2.51%
  QoQ % 0.60% 6.17% -2.02% -2.70% -0.78% 2.72% -
  Horiz. % 103.78% 103.16% 97.17% 99.18% 101.93% 102.72% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 31,015 30,830 29,039 29,639 30,461 30,699 29,885 2.51%
  QoQ % 0.60% 6.17% -2.02% -2.70% -0.78% 2.72% -
  Horiz. % 103.78% 103.16% 97.17% 99.18% 101.93% 102.72% 100.00%
NOSH 258,461 256,923 241,999 246,999 253,846 255,833 249,047 2.51%
  QoQ % 0.60% 6.17% -2.02% -2.70% -0.78% 2.72% -
  Horiz. % 103.78% 103.16% 97.17% 99.18% 101.93% 102.72% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.73 % 6.51 % 5.65 % 5.92 % 7.93 % -8.76 % 11.58 % -17.18%
  QoQ % 34.10% 15.22% -4.56% -25.35% 190.53% -175.65% -
  Horiz. % 75.39% 56.22% 48.79% 51.12% 68.48% -75.65% 100.00%
ROE 1.08 % 1.08 % 0.83 % 0.83 % 1.08 % -1.00 % 1.75 % -27.53%
  QoQ % 0.00% 30.12% 0.00% -23.15% 208.00% -157.14% -
  Horiz. % 61.71% 61.71% 47.43% 47.43% 61.71% -57.14% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.44 1.70 1.81 1.73 1.56 1.60 1.86 -15.70%
  QoQ % -15.29% -6.08% 4.62% 10.90% -2.50% -13.98% -
  Horiz. % 77.42% 91.40% 97.31% 93.01% 83.87% 86.02% 100.00%
EPS 0.13 0.13 0.10 0.10 0.13 -0.12 0.21 -27.39%
  QoQ % 0.00% 30.00% 0.00% -23.08% 208.33% -157.14% -
  Horiz. % 61.90% 61.90% 47.62% 47.62% 61.90% -57.14% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.1200 0.1200 0.1200 0.1200 0.1200 0.1200 0.1200 -
  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%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.47 1.73 1.74 1.70 1.57 1.63 1.84 -13.91%
  QoQ % -15.03% -0.57% 2.35% 8.28% -3.68% -11.41% -
  Horiz. % 79.89% 94.02% 94.57% 92.39% 85.33% 88.59% 100.00%
EPS 0.13 0.13 0.10 0.10 0.13 -0.12 0.21 -27.39%
  QoQ % 0.00% 30.00% 0.00% -23.08% 208.33% -157.14% -
  Horiz. % 61.90% 61.90% 47.62% 47.62% 61.90% -57.14% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.1231 0.1223 0.1152 0.1176 0.1209 0.1218 0.1186 2.52%
  QoQ % 0.65% 6.16% -2.04% -2.73% -0.74% 2.70% -
  Horiz. % 103.79% 103.12% 97.13% 99.16% 101.94% 102.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.1000 0.1100 0.1000 0.1100 0.1000 0.1500 0.2000 -
P/RPS 6.96 6.48 5.52 6.36 6.41 9.37 10.74 -25.13%
  QoQ % 7.41% 17.39% -13.21% -0.78% -31.59% -12.76% -
  Horiz. % 64.80% 60.34% 51.40% 59.22% 59.68% 87.24% 100.00%
P/EPS 76.92 84.62 100.00 110.00 76.92 -125.00 95.24 -13.29%
  QoQ % -9.10% -15.38% -9.09% 43.01% 161.54% -231.25% -
  Horiz. % 80.76% 88.85% 105.00% 115.50% 80.76% -131.25% 100.00%
EY 1.30 1.18 1.00 0.91 1.30 -0.80 1.05 15.32%
  QoQ % 10.17% 18.00% 9.89% -30.00% 262.50% -176.19% -
  Horiz. % 123.81% 112.38% 95.24% 86.67% 123.81% -76.19% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.83 0.92 0.83 0.92 0.83 1.25 1.67 -37.28%
  QoQ % -9.78% 10.84% -9.78% 10.84% -33.60% -25.15% -
  Horiz. % 49.70% 55.09% 49.70% 55.09% 49.70% 74.85% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 11/05/10 25/02/10 25/11/09 26/08/09 14/05/09 23/02/09 18/11/08 -
Price 0.1300 0.1200 0.1100 0.1200 0.1300 0.1500 0.2900 -
P/RPS 9.05 7.07 6.07 6.94 8.33 9.37 15.57 -30.38%
  QoQ % 28.01% 16.47% -12.54% -16.69% -11.10% -39.82% -
  Horiz. % 58.12% 45.41% 38.99% 44.57% 53.50% 60.18% 100.00%
P/EPS 100.00 92.31 110.00 120.00 100.00 -125.00 138.10 -19.38%
  QoQ % 8.33% -16.08% -8.33% 20.00% 180.00% -190.51% -
  Horiz. % 72.41% 66.84% 79.65% 86.89% 72.41% -90.51% 100.00%
EY 1.00 1.08 0.91 0.83 1.00 -0.80 0.72 24.51%
  QoQ % -7.41% 18.68% 9.64% -17.00% 225.00% -211.11% -
  Horiz. % 138.89% 150.00% 126.39% 115.28% 138.89% -111.11% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 1.08 1.00 0.92 1.00 1.08 1.25 2.42 -41.63%
  QoQ % 8.00% 8.70% -8.00% -7.41% -13.60% -48.35% -
  Horiz. % 44.63% 41.32% 38.02% 41.32% 44.63% 51.65% 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  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Jaks Resources - An excellent joint venture deal with CPECC DK66
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Jaks Resources - 1200MW power to fire up Soon ! DK66
6. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
7. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
8. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers