Highlights

[BTECH] QoQ Quarter Result on 2013-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 20-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -16.40%    YoY -     56.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 6,148 5,428 6,622 6,394 6,348 5,188 5,863 3.22%
  QoQ % 13.26% -18.03% 3.57% 0.72% 22.36% -11.51% -
  Horiz. % 104.86% 92.58% 112.95% 109.06% 108.27% 88.49% 100.00%
PBT 2,411 1,322 929 1,235 1,391 1,052 1,142 64.80%
  QoQ % 82.38% 42.30% -24.78% -11.21% 32.22% -7.88% -
  Horiz. % 211.12% 115.76% 81.35% 108.14% 121.80% 92.12% 100.00%
Tax -253 -352 -243 -327 -344 -270 -451 -32.05%
  QoQ % 28.12% -44.86% 25.69% 4.94% -27.41% 40.13% -
  Horiz. % 56.10% 78.05% 53.88% 72.51% 76.27% 59.87% 100.00%
NP 2,158 970 686 908 1,047 782 691 114.10%
  QoQ % 122.47% 41.40% -24.45% -13.28% 33.89% 13.17% -
  Horiz. % 312.30% 140.38% 99.28% 131.40% 151.52% 113.17% 100.00%
NP to SH 2,133 979 712 851 1,018 769 666 117.74%
  QoQ % 117.88% 37.50% -16.33% -16.40% 32.38% 15.47% -
  Horiz. % 320.27% 147.00% 106.91% 127.78% 152.85% 115.47% 100.00%
Tax Rate 10.49 % 26.63 % 26.16 % 26.48 % 24.73 % 25.67 % 39.49 % -58.78%
  QoQ % -60.61% 1.80% -1.21% 7.08% -3.66% -35.00% -
  Horiz. % 26.56% 67.43% 66.24% 67.05% 62.62% 65.00% 100.00%
Total Cost 3,990 4,458 5,936 5,486 5,301 4,406 5,172 -15.92%
  QoQ % -10.50% -24.90% 8.20% 3.49% 20.31% -14.81% -
  Horiz. % 77.15% 86.19% 114.77% 106.07% 102.49% 85.19% 100.00%
Net Worth 45,360 42,840 42,840 42,840 40,319 42,840 40,414 8.02%
  QoQ % 5.88% 0.00% 0.00% 6.25% -5.88% 6.00% -
  Horiz. % 112.24% 106.00% 106.00% 106.00% 99.77% 106.00% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 45,360 42,840 42,840 42,840 40,319 42,840 40,414 8.02%
  QoQ % 5.88% 0.00% 0.00% 6.25% -5.88% 6.00% -
  Horiz. % 112.24% 106.00% 106.00% 106.00% 99.77% 106.00% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,592 -0.16%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.23% -
  Horiz. % 99.77% 99.77% 99.77% 99.77% 99.77% 99.77% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 35.10 % 17.87 % 10.36 % 14.20 % 16.49 % 15.07 % 11.79 % 107.36%
  QoQ % 96.42% 72.49% -27.04% -13.89% 9.42% 27.82% -
  Horiz. % 297.71% 151.57% 87.87% 120.44% 139.86% 127.82% 100.00%
ROE 4.70 % 2.29 % 1.66 % 1.99 % 2.52 % 1.80 % 1.65 % 101.33%
  QoQ % 105.24% 37.95% -16.58% -21.03% 40.00% 9.09% -
  Horiz. % 284.85% 138.79% 100.61% 120.61% 152.73% 109.09% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.44 2.15 2.63 2.54 2.52 2.06 2.32 3.43%
  QoQ % 13.49% -18.25% 3.54% 0.79% 22.33% -11.21% -
  Horiz. % 105.17% 92.67% 113.36% 109.48% 108.62% 88.79% 100.00%
EPS 0.85 0.39 0.28 0.34 0.40 0.31 0.26 120.75%
  QoQ % 117.95% 39.29% -17.65% -15.00% 29.03% 19.23% -
  Horiz. % 326.92% 150.00% 107.69% 130.77% 153.85% 119.23% 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 0.1800 0.1700 0.1700 0.1700 0.1600 0.1700 0.1600 8.19%
  QoQ % 5.88% 0.00% 0.00% 6.25% -5.88% 6.25% -
  Horiz. % 112.50% 106.25% 106.25% 106.25% 100.00% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.44 2.15 2.63 2.54 2.52 2.06 2.33 3.13%
  QoQ % 13.49% -18.25% 3.54% 0.79% 22.33% -11.59% -
  Horiz. % 104.72% 92.27% 112.88% 109.01% 108.15% 88.41% 100.00%
EPS 0.85 0.39 0.28 0.34 0.40 0.31 0.26 120.75%
  QoQ % 117.95% 39.29% -17.65% -15.00% 29.03% 19.23% -
  Horiz. % 326.92% 150.00% 107.69% 130.77% 153.85% 119.23% 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 0.1800 0.1700 0.1700 0.1700 0.1600 0.1700 0.1604 8.01%
  QoQ % 5.88% 0.00% 0.00% 6.25% -5.88% 5.99% -
  Horiz. % 112.22% 105.99% 105.99% 105.99% 99.75% 105.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.2300 0.1800 0.1700 0.1650 0.1500 0.1400 0.1200 -
P/RPS 9.43 8.36 6.47 6.50 5.95 6.80 5.17 49.45%
  QoQ % 12.80% 29.21% -0.46% 9.24% -12.50% 31.53% -
  Horiz. % 182.40% 161.70% 125.15% 125.73% 115.09% 131.53% 100.00%
P/EPS 27.17 46.33 60.17 48.86 37.13 45.88 45.51 -29.17%
  QoQ % -41.36% -23.00% 23.15% 31.59% -19.07% 0.81% -
  Horiz. % 59.70% 101.80% 132.21% 107.36% 81.59% 100.81% 100.00%
EY 3.68 2.16 1.66 2.05 2.69 2.18 2.20 41.05%
  QoQ % 70.37% 30.12% -19.02% -23.79% 23.39% -0.91% -
  Horiz. % 167.27% 98.18% 75.45% 93.18% 122.27% 99.09% 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 1.28 1.06 1.00 0.97 0.94 0.82 0.75 42.95%
  QoQ % 20.75% 6.00% 3.09% 3.19% 14.63% 9.33% -
  Horiz. % 170.67% 141.33% 133.33% 129.33% 125.33% 109.33% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 23/05/14 26/02/14 20/11/13 27/08/13 28/05/13 27/02/13 -
Price 0.2200 0.2300 0.1700 0.1700 0.1550 0.1500 0.1050 -
P/RPS 9.02 10.68 6.47 6.70 6.15 7.29 4.52 58.71%
  QoQ % -15.54% 65.07% -3.43% 8.94% -15.64% 61.28% -
  Horiz. % 199.56% 236.28% 143.14% 148.23% 136.06% 161.28% 100.00%
P/EPS 25.99 59.20 60.17 50.34 38.37 49.15 39.82 -24.82%
  QoQ % -56.10% -1.61% 19.53% 31.20% -21.93% 23.43% -
  Horiz. % 65.27% 148.67% 151.10% 126.42% 96.36% 123.43% 100.00%
EY 3.85 1.69 1.66 1.99 2.61 2.03 2.51 33.11%
  QoQ % 127.81% 1.81% -16.58% -23.75% 28.57% -19.12% -
  Horiz. % 153.39% 67.33% 66.14% 79.28% 103.98% 80.88% 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 1.22 1.35 1.00 1.00 0.97 0.88 0.66 50.79%
  QoQ % -9.63% 35.00% 0.00% 3.09% 10.23% 33.33% -
  Horiz. % 184.85% 204.55% 151.52% 151.52% 146.97% 133.33% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS