Highlights

[BTECH] QoQ Quarter Result on 2012-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -20.93%    YoY -     -9.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 6,348 5,188 5,863 5,568 5,191 5,139 5,356 12.01%
  QoQ % 22.36% -11.51% 5.30% 7.26% 1.01% -4.05% -
  Horiz. % 118.52% 96.86% 109.47% 103.96% 96.92% 95.95% 100.00%
PBT 1,391 1,052 1,142 907 947 807 2,226 -26.93%
  QoQ % 32.22% -7.88% 25.91% -4.22% 17.35% -63.75% -
  Horiz. % 62.49% 47.26% 51.30% 40.75% 42.54% 36.25% 100.00%
Tax -344 -270 -451 -304 -229 -263 -333 2.19%
  QoQ % -27.41% 40.13% -48.36% -32.75% 12.93% 21.02% -
  Horiz. % 103.30% 81.08% 135.44% 91.29% 68.77% 78.98% 100.00%
NP 1,047 782 691 603 718 544 1,893 -32.64%
  QoQ % 33.89% 13.17% 14.59% -16.02% 31.99% -71.26% -
  Horiz. % 55.31% 41.31% 36.50% 31.85% 37.93% 28.74% 100.00%
NP to SH 1,018 769 666 544 688 512 1,870 -33.35%
  QoQ % 32.38% 15.47% 22.43% -20.93% 34.38% -72.62% -
  Horiz. % 54.44% 41.12% 35.61% 29.09% 36.79% 27.38% 100.00%
Tax Rate 24.73 % 25.67 % 39.49 % 33.52 % 24.18 % 32.59 % 14.96 % 39.85%
  QoQ % -3.66% -35.00% 17.81% 38.63% -25.81% 117.85% -
  Horiz. % 165.31% 171.59% 263.97% 224.06% 161.63% 217.85% 100.00%
Total Cost 5,301 4,406 5,172 4,965 4,473 4,595 3,463 32.86%
  QoQ % 20.31% -14.81% 4.17% 11.00% -2.66% 32.69% -
  Horiz. % 153.08% 127.23% 149.35% 143.37% 129.17% 132.69% 100.00%
Net Worth 40,319 42,840 40,414 40,319 40,319 40,319 42,079 -2.81%
  QoQ % -5.88% 6.00% 0.24% 0.00% 0.00% -4.18% -
  Horiz. % 95.82% 101.81% 96.04% 95.82% 95.82% 95.82% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - 1,262 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 67.51 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 40,319 42,840 40,414 40,319 40,319 40,319 42,079 -2.81%
  QoQ % -5.88% 6.00% 0.24% 0.00% 0.00% -4.18% -
  Horiz. % 95.82% 101.81% 96.04% 95.82% 95.82% 95.82% 100.00%
NOSH 252,000 252,000 252,592 252,000 252,000 252,000 262,999 -2.81%
  QoQ % 0.00% -0.23% 0.24% 0.00% 0.00% -4.18% -
  Horiz. % 95.82% 95.82% 96.04% 95.82% 95.82% 95.82% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 16.49 % 15.07 % 11.79 % 10.83 % 13.83 % 10.59 % 35.34 % -39.87%
  QoQ % 9.42% 27.82% 8.86% -21.69% 30.59% -70.03% -
  Horiz. % 46.66% 42.64% 33.36% 30.65% 39.13% 29.97% 100.00%
ROE 2.52 % 1.80 % 1.65 % 1.35 % 1.71 % 1.27 % 4.44 % -31.47%
  QoQ % 40.00% 9.09% 22.22% -21.05% 34.65% -71.40% -
  Horiz. % 56.76% 40.54% 37.16% 30.41% 38.51% 28.60% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.52 2.06 2.32 2.21 2.06 2.04 2.04 15.14%
  QoQ % 22.33% -11.21% 4.98% 7.28% 0.98% 0.00% -
  Horiz. % 123.53% 100.98% 113.73% 108.33% 100.98% 100.00% 100.00%
EPS 0.40 0.31 0.26 0.22 0.27 0.20 0.74 -33.67%
  QoQ % 29.03% 19.23% 18.18% -18.52% 35.00% -72.97% -
  Horiz. % 54.05% 41.89% 35.14% 29.73% 36.49% 27.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.48 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1600 0.1700 0.1600 0.1600 0.1600 0.1600 0.1600 -
  QoQ % -5.88% 6.25% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 106.25% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,210
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.52 2.06 2.33 2.21 2.06 2.04 2.13 11.87%
  QoQ % 22.33% -11.59% 5.43% 7.28% 0.98% -4.23% -
  Horiz. % 118.31% 96.71% 109.39% 103.76% 96.71% 95.77% 100.00%
EPS 0.40 0.31 0.26 0.22 0.27 0.20 0.74 -33.67%
  QoQ % 29.03% 19.23% 18.18% -18.52% 35.00% -72.97% -
  Horiz. % 54.05% 41.89% 35.14% 29.73% 36.49% 27.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1600 0.1700 0.1604 0.1600 0.1600 0.1600 0.1670 -2.82%
  QoQ % -5.88% 5.99% 0.25% 0.00% 0.00% -4.19% -
  Horiz. % 95.81% 101.80% 96.05% 95.81% 95.81% 95.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.1500 0.1400 0.1200 0.1200 0.1300 0.1400 0.1500 -
P/RPS 5.95 6.80 5.17 5.43 6.31 6.87 7.37 -13.31%
  QoQ % -12.50% 31.53% -4.79% -13.95% -8.15% -6.78% -
  Horiz. % 80.73% 92.27% 70.15% 73.68% 85.62% 93.22% 100.00%
P/EPS 37.13 45.88 45.51 55.59 47.62 68.91 21.10 45.81%
  QoQ % -19.07% 0.81% -18.13% 16.74% -30.90% 226.59% -
  Horiz. % 175.97% 217.44% 215.69% 263.46% 225.69% 326.59% 100.00%
EY 2.69 2.18 2.20 1.80 2.10 1.45 4.74 -31.48%
  QoQ % 23.39% -0.91% 22.22% -14.29% 44.83% -69.41% -
  Horiz. % 56.75% 45.99% 46.41% 37.97% 44.30% 30.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.20 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.94 0.82 0.75 0.75 0.81 0.88 0.94 -
  QoQ % 14.63% 9.33% 0.00% -7.41% -7.95% -6.38% -
  Horiz. % 100.00% 87.23% 79.79% 79.79% 86.17% 93.62% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 28/05/13 27/02/13 27/11/12 28/08/12 18/05/12 29/02/12 -
Price 0.1550 0.1500 0.1050 0.1200 0.1400 0.1500 0.1200 -
P/RPS 6.15 7.29 4.52 5.43 6.80 7.36 5.89 2.92%
  QoQ % -15.64% 61.28% -16.76% -20.15% -7.61% 24.96% -
  Horiz. % 104.41% 123.77% 76.74% 92.19% 115.45% 124.96% 100.00%
P/EPS 38.37 49.15 39.82 55.59 51.28 73.83 16.88 72.97%
  QoQ % -21.93% 23.43% -28.37% 8.40% -30.54% 337.38% -
  Horiz. % 227.31% 291.17% 235.90% 329.32% 303.79% 437.38% 100.00%
EY 2.61 2.03 2.51 1.80 1.95 1.35 5.93 -42.17%
  QoQ % 28.57% -19.12% 39.44% -7.69% 44.44% -77.23% -
  Horiz. % 44.01% 34.23% 42.33% 30.35% 32.88% 22.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.97 0.88 0.66 0.75 0.88 0.94 0.75 18.72%
  QoQ % 10.23% 33.33% -12.00% -14.77% -6.38% 25.33% -
  Horiz. % 129.33% 117.33% 88.00% 100.00% 117.33% 125.33% 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.
 


 

399  247  546  1008 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.175+0.06 
 IWCITY 0.995+0.135 
 EKOVEST 0.66+0.07 
 SAPNRG 0.3150.00 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.03+0.005 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.59+0.02 
Partners & Brokers