Highlights

[BTECH] QoQ Quarter Result on 2012-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     22.43%    YoY -     -64.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 6,394 6,348 5,188 5,863 5,568 5,191 5,139 15.67%
  QoQ % 0.72% 22.36% -11.51% 5.30% 7.26% 1.01% -
  Horiz. % 124.42% 123.53% 100.95% 114.09% 108.35% 101.01% 100.00%
PBT 1,235 1,391 1,052 1,142 907 947 807 32.76%
  QoQ % -11.21% 32.22% -7.88% 25.91% -4.22% 17.35% -
  Horiz. % 153.04% 172.37% 130.36% 141.51% 112.39% 117.35% 100.00%
Tax -327 -344 -270 -451 -304 -229 -263 15.61%
  QoQ % 4.94% -27.41% 40.13% -48.36% -32.75% 12.93% -
  Horiz. % 124.33% 130.80% 102.66% 171.48% 115.59% 87.07% 100.00%
NP 908 1,047 782 691 603 718 544 40.67%
  QoQ % -13.28% 33.89% 13.17% 14.59% -16.02% 31.99% -
  Horiz. % 166.91% 192.46% 143.75% 127.02% 110.85% 131.99% 100.00%
NP to SH 851 1,018 769 666 544 688 512 40.27%
  QoQ % -16.40% 32.38% 15.47% 22.43% -20.93% 34.38% -
  Horiz. % 166.21% 198.83% 150.20% 130.08% 106.25% 134.38% 100.00%
Tax Rate 26.48 % 24.73 % 25.67 % 39.49 % 33.52 % 24.18 % 32.59 % -12.91%
  QoQ % 7.08% -3.66% -35.00% 17.81% 38.63% -25.81% -
  Horiz. % 81.25% 75.88% 78.77% 121.17% 102.85% 74.19% 100.00%
Total Cost 5,486 5,301 4,406 5,172 4,965 4,473 4,595 12.53%
  QoQ % 3.49% 20.31% -14.81% 4.17% 11.00% -2.66% -
  Horiz. % 119.39% 115.36% 95.89% 112.56% 108.05% 97.34% 100.00%
Net Worth 42,840 40,319 42,840 40,414 40,319 40,319 40,319 4.12%
  QoQ % 6.25% -5.88% 6.00% 0.24% 0.00% 0.00% -
  Horiz. % 106.25% 100.00% 106.25% 100.24% 100.00% 100.00% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 42,840 40,319 42,840 40,414 40,319 40,319 40,319 4.12%
  QoQ % 6.25% -5.88% 6.00% 0.24% 0.00% 0.00% -
  Horiz. % 106.25% 100.00% 106.25% 100.24% 100.00% 100.00% 100.00%
NOSH 252,000 252,000 252,000 252,592 252,000 252,000 252,000 -
  QoQ % 0.00% 0.00% -0.23% 0.24% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.24% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 14.20 % 16.49 % 15.07 % 11.79 % 10.83 % 13.83 % 10.59 % 21.58%
  QoQ % -13.89% 9.42% 27.82% 8.86% -21.69% 30.59% -
  Horiz. % 134.09% 155.71% 142.30% 111.33% 102.27% 130.59% 100.00%
ROE 1.99 % 2.52 % 1.80 % 1.65 % 1.35 % 1.71 % 1.27 % 34.87%
  QoQ % -21.03% 40.00% 9.09% 22.22% -21.05% 34.65% -
  Horiz. % 156.69% 198.43% 141.73% 129.92% 106.30% 134.65% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.54 2.52 2.06 2.32 2.21 2.06 2.04 15.72%
  QoQ % 0.79% 22.33% -11.21% 4.98% 7.28% 0.98% -
  Horiz. % 124.51% 123.53% 100.98% 113.73% 108.33% 100.98% 100.00%
EPS 0.34 0.40 0.31 0.26 0.22 0.27 0.20 42.39%
  QoQ % -15.00% 29.03% 19.23% 18.18% -18.52% 35.00% -
  Horiz. % 170.00% 200.00% 155.00% 130.00% 110.00% 135.00% 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 0.1700 0.1600 0.1700 0.1600 0.1600 0.1600 0.1600 4.12%
  QoQ % 6.25% -5.88% 6.25% 0.00% 0.00% 0.00% -
  Horiz. % 106.25% 100.00% 106.25% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.54 2.52 2.06 2.33 2.21 2.06 2.04 15.72%
  QoQ % 0.79% 22.33% -11.59% 5.43% 7.28% 0.98% -
  Horiz. % 124.51% 123.53% 100.98% 114.22% 108.33% 100.98% 100.00%
EPS 0.34 0.40 0.31 0.26 0.22 0.27 0.20 42.39%
  QoQ % -15.00% 29.03% 19.23% 18.18% -18.52% 35.00% -
  Horiz. % 170.00% 200.00% 155.00% 130.00% 110.00% 135.00% 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 0.1700 0.1600 0.1700 0.1604 0.1600 0.1600 0.1600 4.12%
  QoQ % 6.25% -5.88% 5.99% 0.25% 0.00% 0.00% -
  Horiz. % 106.25% 100.00% 106.25% 100.25% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.1650 0.1500 0.1400 0.1200 0.1200 0.1300 0.1400 -
P/RPS 6.50 5.95 6.80 5.17 5.43 6.31 6.87 -3.62%
  QoQ % 9.24% -12.50% 31.53% -4.79% -13.95% -8.15% -
  Horiz. % 94.61% 86.61% 98.98% 75.25% 79.04% 91.85% 100.00%
P/EPS 48.86 37.13 45.88 45.51 55.59 47.62 68.91 -20.47%
  QoQ % 31.59% -19.07% 0.81% -18.13% 16.74% -30.90% -
  Horiz. % 70.90% 53.88% 66.58% 66.04% 80.67% 69.10% 100.00%
EY 2.05 2.69 2.18 2.20 1.80 2.10 1.45 25.94%
  QoQ % -23.79% 23.39% -0.91% 22.22% -14.29% 44.83% -
  Horiz. % 141.38% 185.52% 150.34% 151.72% 124.14% 144.83% 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 0.97 0.94 0.82 0.75 0.75 0.81 0.88 6.70%
  QoQ % 3.19% 14.63% 9.33% 0.00% -7.41% -7.95% -
  Horiz. % 110.23% 106.82% 93.18% 85.23% 85.23% 92.05% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 27/08/13 28/05/13 27/02/13 27/11/12 28/08/12 18/05/12 -
Price 0.1700 0.1550 0.1500 0.1050 0.1200 0.1400 0.1500 -
P/RPS 6.70 6.15 7.29 4.52 5.43 6.80 7.36 -6.07%
  QoQ % 8.94% -15.64% 61.28% -16.76% -20.15% -7.61% -
  Horiz. % 91.03% 83.56% 99.05% 61.41% 73.78% 92.39% 100.00%
P/EPS 50.34 38.37 49.15 39.82 55.59 51.28 73.83 -22.51%
  QoQ % 31.20% -21.93% 23.43% -28.37% 8.40% -30.54% -
  Horiz. % 68.18% 51.97% 66.57% 53.93% 75.29% 69.46% 100.00%
EY 1.99 2.61 2.03 2.51 1.80 1.95 1.35 29.49%
  QoQ % -23.75% 28.57% -19.12% 39.44% -7.69% 44.44% -
  Horiz. % 147.41% 193.33% 150.37% 185.93% 133.33% 144.44% 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 1.00 0.97 0.88 0.66 0.75 0.88 0.94 4.21%
  QoQ % 3.09% 10.23% 33.33% -12.00% -14.77% -6.38% -
  Horiz. % 106.38% 103.19% 93.62% 70.21% 79.79% 93.62% 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.
 


 

241  284  545  1255 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.02 
 ARMADA 0.32+0.015 
 GPACKET-WB 0.26+0.005 
 HSI-H8E 0.275+0.035 
 SAPNRG-WA 0.12+0.005 
 HSI-C7E 0.23-0.065 
 MNC 0.100.00 
 HSI-H6S 0.145+0.025 
 VSOLAR 0.100.00 
 KNM 0.385+0.01 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
4. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
5. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
6. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
7. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers