Highlights

[BTECH] QoQ Quarter Result on 2010-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 24-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -12.99%    YoY -     74.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 4,501 3,774 3,851 4,203 4,176 3,712 4,360 2.15%
  QoQ % 19.26% -2.00% -8.37% 0.65% 12.50% -14.86% -
  Horiz. % 103.23% 86.56% 88.33% 96.40% 95.78% 85.14% 100.00%
PBT 627 383 84 554 694 506 303 62.60%
  QoQ % 63.71% 355.95% -84.84% -20.17% 37.15% 67.00% -
  Horiz. % 206.93% 126.40% 27.72% 182.84% 229.04% 167.00% 100.00%
Tax -240 -186 -286 -136 -222 -182 -19 444.91%
  QoQ % -29.03% 34.97% -110.29% 38.74% -21.98% -857.89% -
  Horiz. % 1,263.16% 978.95% 1,505.26% 715.79% 1,168.42% 957.89% 100.00%
NP 387 197 -202 418 472 324 284 22.98%
  QoQ % 96.45% 197.52% -148.33% -11.44% 45.68% 14.08% -
  Horiz. % 136.27% 69.37% -71.13% 147.18% 166.20% 114.08% 100.00%
NP to SH 364 188 -186 422 485 336 334 5.92%
  QoQ % 93.62% 201.08% -144.08% -12.99% 44.35% 0.60% -
  Horiz. % 108.98% 56.29% -55.69% 126.35% 145.21% 100.60% 100.00%
Tax Rate 38.28 % 48.56 % 340.48 % 24.55 % 31.99 % 35.97 % 6.27 % 235.15%
  QoQ % -21.17% -85.74% 1,286.88% -23.26% -11.06% 473.68% -
  Horiz. % 610.53% 774.48% 5,430.30% 391.55% 510.21% 573.68% 100.00%
Total Cost 4,114 3,577 4,053 3,785 3,704 3,388 4,076 0.62%
  QoQ % 15.01% -11.74% 7.08% 2.19% 9.33% -16.88% -
  Horiz. % 100.93% 87.76% 99.44% 92.86% 90.87% 83.12% 100.00%
Net Worth 33,799 37,599 31,885 32,270 30,631 31,015 30,830 6.34%
  QoQ % -10.11% 17.92% -1.19% 5.35% -1.24% 0.60% -
  Horiz. % 109.63% 121.96% 103.42% 104.67% 99.35% 100.60% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 33,799 37,599 31,885 32,270 30,631 31,015 30,830 6.34%
  QoQ % -10.11% 17.92% -1.19% 5.35% -1.24% 0.60% -
  Horiz. % 109.63% 121.96% 103.42% 104.67% 99.35% 100.60% 100.00%
NOSH 259,999 268,571 265,714 248,235 255,263 258,461 256,923 0.80%
  QoQ % -3.19% 1.08% 7.04% -2.75% -1.24% 0.60% -
  Horiz. % 101.20% 104.53% 103.42% 96.62% 99.35% 100.60% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.60 % 5.22 % -5.25 % 9.95 % 11.30 % 8.73 % 6.51 % 20.46%
  QoQ % 64.75% 199.43% -152.76% -11.95% 29.44% 34.10% -
  Horiz. % 132.10% 80.18% -80.65% 152.84% 173.58% 134.10% 100.00%
ROE 1.08 % 0.50 % -0.58 % 1.31 % 1.58 % 1.08 % 1.08 % -
  QoQ % 116.00% 186.21% -144.27% -17.09% 46.30% 0.00% -
  Horiz. % 100.00% 46.30% -53.70% 121.30% 146.30% 100.00% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.73 1.41 1.45 1.69 1.64 1.44 1.70 1.18%
  QoQ % 22.70% -2.76% -14.20% 3.05% 13.89% -15.29% -
  Horiz. % 101.76% 82.94% 85.29% 99.41% 96.47% 84.71% 100.00%
EPS 0.14 0.07 -0.07 0.17 0.19 0.13 0.13 5.08%
  QoQ % 100.00% 200.00% -141.18% -10.53% 46.15% 0.00% -
  Horiz. % 107.69% 53.85% -53.85% 130.77% 146.15% 100.00% 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 0.1300 0.1400 0.1200 0.1300 0.1200 0.1200 0.1200 5.50%
  QoQ % -7.14% 16.67% -7.69% 8.33% 0.00% 0.00% -
  Horiz. % 108.33% 116.67% 100.00% 108.33% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.79 1.50 1.53 1.67 1.66 1.47 1.73 2.31%
  QoQ % 19.33% -1.96% -8.38% 0.60% 12.93% -15.03% -
  Horiz. % 103.47% 86.71% 88.44% 96.53% 95.95% 84.97% 100.00%
EPS 0.14 0.07 -0.07 0.17 0.19 0.13 0.13 5.08%
  QoQ % 100.00% 200.00% -141.18% -10.53% 46.15% 0.00% -
  Horiz. % 107.69% 53.85% -53.85% 130.77% 146.15% 100.00% 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 0.1341 0.1492 0.1265 0.1281 0.1216 0.1231 0.1223 6.35%
  QoQ % -10.12% 17.94% -1.25% 5.35% -1.22% 0.65% -
  Horiz. % 109.65% 122.00% 103.43% 104.74% 99.43% 100.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.1200 0.1050 0.1100 0.1300 0.1200 0.1000 0.1100 -
P/RPS 6.93 7.47 7.59 7.68 7.34 6.96 6.48 4.59%
  QoQ % -7.23% -1.58% -1.17% 4.63% 5.46% 7.41% -
  Horiz. % 106.94% 115.28% 117.13% 118.52% 113.27% 107.41% 100.00%
P/EPS 85.71 150.00 -157.14 76.47 63.16 76.92 84.62 0.86%
  QoQ % -42.86% 195.46% -305.49% 21.07% -17.89% -9.10% -
  Horiz. % 101.29% 177.26% -185.70% 90.37% 74.64% 90.90% 100.00%
EY 1.17 0.67 -0.64 1.31 1.58 1.30 1.18 -0.57%
  QoQ % 74.63% 204.69% -148.85% -17.09% 21.54% 10.17% -
  Horiz. % 99.15% 56.78% -54.24% 111.02% 133.90% 110.17% 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 0.92 0.75 0.92 1.00 1.00 0.83 0.92 -
  QoQ % 22.67% -18.48% -8.00% 0.00% 20.48% -9.78% -
  Horiz. % 100.00% 81.52% 100.00% 108.70% 108.70% 90.22% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 13/05/11 28/02/11 24/11/10 25/08/10 11/05/10 25/02/10 -
Price 0.1050 0.1600 0.1050 0.1300 0.1000 0.1300 0.1200 -
P/RPS 6.07 11.39 7.24 7.68 6.11 9.05 7.07 -9.69%
  QoQ % -46.71% 57.32% -5.73% 25.70% -32.49% 28.01% -
  Horiz. % 85.86% 161.10% 102.40% 108.63% 86.42% 128.01% 100.00%
P/EPS 75.00 228.57 -150.00 76.47 52.63 100.00 92.31 -12.96%
  QoQ % -67.19% 252.38% -296.16% 45.30% -47.37% 8.33% -
  Horiz. % 81.25% 247.61% -162.50% 82.84% 57.01% 108.33% 100.00%
EY 1.33 0.44 -0.67 1.31 1.90 1.00 1.08 14.93%
  QoQ % 202.27% 165.67% -151.15% -31.05% 90.00% -7.41% -
  Horiz. % 123.15% 40.74% -62.04% 121.30% 175.93% 92.59% 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 0.81 1.14 0.88 1.00 0.83 1.08 1.00 -13.14%
  QoQ % -28.95% 29.55% -12.00% 20.48% -23.15% 8.00% -
  Horiz. % 81.00% 114.00% 88.00% 100.00% 83.00% 108.00% 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.
 


 

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. 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
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
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. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
6. SCOMIES, OPCOM & NETX: 3 GOOD STOCKS WITH GREAT POTENTIAL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
8. Jaks Resources - An excellent joint venture deal with CPECC DK66
Partners & Brokers