Highlights

[BTECH] QoQ Quarter Result on 2010-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -144.08%    YoY -     -155.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 4,915 4,501 3,774 3,851 4,203 4,176 3,712 20.56%
  QoQ % 9.20% 19.26% -2.00% -8.37% 0.65% 12.50% -
  Horiz. % 132.41% 121.26% 101.67% 103.74% 113.23% 112.50% 100.00%
PBT 931 627 383 84 554 694 506 50.10%
  QoQ % 48.48% 63.71% 355.95% -84.84% -20.17% 37.15% -
  Horiz. % 183.99% 123.91% 75.69% 16.60% 109.49% 137.15% 100.00%
Tax -308 -240 -186 -286 -136 -222 -182 41.96%
  QoQ % -28.33% -29.03% 34.97% -110.29% 38.74% -21.98% -
  Horiz. % 169.23% 131.87% 102.20% 157.14% 74.73% 121.98% 100.00%
NP 623 387 197 -202 418 472 324 54.57%
  QoQ % 60.98% 96.45% 197.52% -148.33% -11.44% 45.68% -
  Horiz. % 192.28% 119.44% 60.80% -62.35% 129.01% 145.68% 100.00%
NP to SH 600 364 188 -186 422 485 336 47.14%
  QoQ % 64.84% 93.62% 201.08% -144.08% -12.99% 44.35% -
  Horiz. % 178.57% 108.33% 55.95% -55.36% 125.60% 144.35% 100.00%
Tax Rate 33.08 % 38.28 % 48.56 % 340.48 % 24.55 % 31.99 % 35.97 % -5.43%
  QoQ % -13.58% -21.17% -85.74% 1,286.88% -23.26% -11.06% -
  Horiz. % 91.97% 106.42% 135.00% 946.57% 68.25% 88.94% 100.00%
Total Cost 4,292 4,114 3,577 4,053 3,785 3,704 3,388 17.06%
  QoQ % 4.33% 15.01% -11.74% 7.08% 2.19% 9.33% -
  Horiz. % 126.68% 121.43% 105.58% 119.63% 111.72% 109.33% 100.00%
Net Worth 35,000 33,799 37,599 31,885 32,270 30,631 31,015 8.38%
  QoQ % 3.55% -10.11% 17.92% -1.19% 5.35% -1.24% -
  Horiz. % 112.85% 108.98% 121.23% 102.81% 104.05% 98.76% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 35,000 33,799 37,599 31,885 32,270 30,631 31,015 8.38%
  QoQ % 3.55% -10.11% 17.92% -1.19% 5.35% -1.24% -
  Horiz. % 112.85% 108.98% 121.23% 102.81% 104.05% 98.76% 100.00%
NOSH 250,000 259,999 268,571 265,714 248,235 255,263 258,461 -2.19%
  QoQ % -3.85% -3.19% 1.08% 7.04% -2.75% -1.24% -
  Horiz. % 96.73% 100.60% 103.91% 102.81% 96.04% 98.76% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 12.68 % 8.60 % 5.22 % -5.25 % 9.95 % 11.30 % 8.73 % 28.22%
  QoQ % 47.44% 64.75% 199.43% -152.76% -11.95% 29.44% -
  Horiz. % 145.25% 98.51% 59.79% -60.14% 113.97% 129.44% 100.00%
ROE 1.71 % 1.08 % 0.50 % -0.58 % 1.31 % 1.58 % 1.08 % 35.81%
  QoQ % 58.33% 116.00% 186.21% -144.27% -17.09% 46.30% -
  Horiz. % 158.33% 100.00% 46.30% -53.70% 121.30% 146.30% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.97 1.73 1.41 1.45 1.69 1.64 1.44 23.21%
  QoQ % 13.87% 22.70% -2.76% -14.20% 3.05% 13.89% -
  Horiz. % 136.81% 120.14% 97.92% 100.69% 117.36% 113.89% 100.00%
EPS 0.24 0.14 0.07 -0.07 0.17 0.19 0.13 50.44%
  QoQ % 71.43% 100.00% 200.00% -141.18% -10.53% 46.15% -
  Horiz. % 184.62% 107.69% 53.85% -53.85% 130.77% 146.15% 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 0.1400 0.1300 0.1400 0.1200 0.1300 0.1200 0.1200 10.81%
  QoQ % 7.69% -7.14% 16.67% -7.69% 8.33% 0.00% -
  Horiz. % 116.67% 108.33% 116.67% 100.00% 108.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.95 1.79 1.50 1.53 1.67 1.66 1.47 20.71%
  QoQ % 8.94% 19.33% -1.96% -8.38% 0.60% 12.93% -
  Horiz. % 132.65% 121.77% 102.04% 104.08% 113.61% 112.93% 100.00%
EPS 0.24 0.14 0.07 -0.07 0.17 0.19 0.13 50.44%
  QoQ % 71.43% 100.00% 200.00% -141.18% -10.53% 46.15% -
  Horiz. % 184.62% 107.69% 53.85% -53.85% 130.77% 146.15% 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 0.1389 0.1341 0.1492 0.1265 0.1281 0.1216 0.1231 8.38%
  QoQ % 3.58% -10.12% 17.94% -1.25% 5.35% -1.22% -
  Horiz. % 112.84% 108.94% 121.20% 102.76% 104.06% 98.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.0950 0.1200 0.1050 0.1100 0.1300 0.1200 0.1000 -
P/RPS 4.83 6.93 7.47 7.59 7.68 7.34 6.96 -21.60%
  QoQ % -30.30% -7.23% -1.58% -1.17% 4.63% 5.46% -
  Horiz. % 69.40% 99.57% 107.33% 109.05% 110.34% 105.46% 100.00%
P/EPS 39.58 85.71 150.00 -157.14 76.47 63.16 76.92 -35.76%
  QoQ % -53.82% -42.86% 195.46% -305.49% 21.07% -17.89% -
  Horiz. % 51.46% 111.43% 195.01% -204.29% 99.41% 82.11% 100.00%
EY 2.53 1.17 0.67 -0.64 1.31 1.58 1.30 55.81%
  QoQ % 116.24% 74.63% 204.69% -148.85% -17.09% 21.54% -
  Horiz. % 194.62% 90.00% 51.54% -49.23% 100.77% 121.54% 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 0.68 0.92 0.75 0.92 1.00 1.00 0.83 -12.43%
  QoQ % -26.09% 22.67% -18.48% -8.00% 0.00% 20.48% -
  Horiz. % 81.93% 110.84% 90.36% 110.84% 120.48% 120.48% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 13/05/11 28/02/11 24/11/10 25/08/10 11/05/10 -
Price 0.1200 0.1050 0.1600 0.1050 0.1300 0.1000 0.1300 -
P/RPS 6.10 6.07 11.39 7.24 7.68 6.11 9.05 -23.11%
  QoQ % 0.49% -46.71% 57.32% -5.73% 25.70% -32.49% -
  Horiz. % 67.40% 67.07% 125.86% 80.00% 84.86% 67.51% 100.00%
P/EPS 50.00 75.00 228.57 -150.00 76.47 52.63 100.00 -36.98%
  QoQ % -33.33% -67.19% 252.38% -296.16% 45.30% -47.37% -
  Horiz. % 50.00% 75.00% 228.57% -150.00% 76.47% 52.63% 100.00%
EY 2.00 1.33 0.44 -0.67 1.31 1.90 1.00 58.67%
  QoQ % 50.38% 202.27% 165.67% -151.15% -31.05% 90.00% -
  Horiz. % 200.00% 133.00% 44.00% -67.00% 131.00% 190.00% 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 0.86 0.81 1.14 0.88 1.00 0.83 1.08 -14.08%
  QoQ % 6.17% -28.95% 29.55% -12.00% 20.48% -23.15% -
  Horiz. % 79.63% 75.00% 105.56% 81.48% 92.59% 76.85% 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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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