Highlights

[BTECH] QoQ Quarter Result on 2013-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -16.33%    YoY -     6.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 5,977 6,148 5,428 6,622 6,394 6,348 5,188 9.89%
  QoQ % -2.78% 13.26% -18.03% 3.57% 0.72% 22.36% -
  Horiz. % 115.21% 118.50% 104.63% 127.64% 123.25% 122.36% 100.00%
PBT 1,297 2,411 1,322 929 1,235 1,391 1,052 14.96%
  QoQ % -46.20% 82.38% 42.30% -24.78% -11.21% 32.22% -
  Horiz. % 123.29% 229.18% 125.67% 88.31% 117.40% 132.22% 100.00%
Tax -278 -253 -352 -243 -327 -344 -270 1.96%
  QoQ % -9.88% 28.12% -44.86% 25.69% 4.94% -27.41% -
  Horiz. % 102.96% 93.70% 130.37% 90.00% 121.11% 127.41% 100.00%
NP 1,019 2,158 970 686 908 1,047 782 19.28%
  QoQ % -52.78% 122.47% 41.40% -24.45% -13.28% 33.89% -
  Horiz. % 130.31% 275.96% 124.04% 87.72% 116.11% 133.89% 100.00%
NP to SH 1,012 2,133 979 712 851 1,018 769 20.07%
  QoQ % -52.56% 117.88% 37.50% -16.33% -16.40% 32.38% -
  Horiz. % 131.60% 277.37% 127.31% 92.59% 110.66% 132.38% 100.00%
Tax Rate 21.43 % 10.49 % 26.63 % 26.16 % 26.48 % 24.73 % 25.67 % -11.33%
  QoQ % 104.29% -60.61% 1.80% -1.21% 7.08% -3.66% -
  Horiz. % 83.48% 40.86% 103.74% 101.91% 103.16% 96.34% 100.00%
Total Cost 4,958 3,990 4,458 5,936 5,486 5,301 4,406 8.18%
  QoQ % 24.26% -10.50% -24.90% 8.20% 3.49% 20.31% -
  Horiz. % 112.53% 90.56% 101.18% 134.73% 124.51% 120.31% 100.00%
Net Worth 45,360 45,360 42,840 42,840 42,840 40,319 42,840 3.88%
  QoQ % 0.00% 5.88% 0.00% 0.00% 6.25% -5.88% -
  Horiz. % 105.88% 105.88% 100.00% 100.00% 100.00% 94.12% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 45,360 45,360 42,840 42,840 42,840 40,319 42,840 3.88%
  QoQ % 0.00% 5.88% 0.00% 0.00% 6.25% -5.88% -
  Horiz. % 105.88% 105.88% 100.00% 100.00% 100.00% 94.12% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 17.05 % 35.10 % 17.87 % 10.36 % 14.20 % 16.49 % 15.07 % 8.57%
  QoQ % -51.42% 96.42% 72.49% -27.04% -13.89% 9.42% -
  Horiz. % 113.14% 232.91% 118.58% 68.75% 94.23% 109.42% 100.00%
ROE 2.23 % 4.70 % 2.29 % 1.66 % 1.99 % 2.52 % 1.80 % 15.34%
  QoQ % -52.55% 105.24% 37.95% -16.58% -21.03% 40.00% -
  Horiz. % 123.89% 261.11% 127.22% 92.22% 110.56% 140.00% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.37 2.44 2.15 2.63 2.54 2.52 2.06 9.79%
  QoQ % -2.87% 13.49% -18.25% 3.54% 0.79% 22.33% -
  Horiz. % 115.05% 118.45% 104.37% 127.67% 123.30% 122.33% 100.00%
EPS 0.40 0.85 0.39 0.28 0.34 0.40 0.31 18.50%
  QoQ % -52.94% 117.95% 39.29% -17.65% -15.00% 29.03% -
  Horiz. % 129.03% 274.19% 125.81% 90.32% 109.68% 129.03% 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 0.1800 0.1700 0.1700 0.1700 0.1600 0.1700 3.88%
  QoQ % 0.00% 5.88% 0.00% 0.00% 6.25% -5.88% -
  Horiz. % 105.88% 105.88% 100.00% 100.00% 100.00% 94.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.37 2.44 2.15 2.63 2.54 2.52 2.06 9.79%
  QoQ % -2.87% 13.49% -18.25% 3.54% 0.79% 22.33% -
  Horiz. % 115.05% 118.45% 104.37% 127.67% 123.30% 122.33% 100.00%
EPS 0.40 0.85 0.39 0.28 0.34 0.40 0.31 18.50%
  QoQ % -52.94% 117.95% 39.29% -17.65% -15.00% 29.03% -
  Horiz. % 129.03% 274.19% 125.81% 90.32% 109.68% 129.03% 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 0.1800 0.1700 0.1700 0.1700 0.1600 0.1700 3.88%
  QoQ % 0.00% 5.88% 0.00% 0.00% 6.25% -5.88% -
  Horiz. % 105.88% 105.88% 100.00% 100.00% 100.00% 94.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.3050 0.2300 0.1800 0.1700 0.1650 0.1500 0.1400 -
P/RPS 12.86 9.43 8.36 6.47 6.50 5.95 6.80 52.87%
  QoQ % 36.37% 12.80% 29.21% -0.46% 9.24% -12.50% -
  Horiz. % 189.12% 138.68% 122.94% 95.15% 95.59% 87.50% 100.00%
P/EPS 75.95 27.17 46.33 60.17 48.86 37.13 45.88 39.90%
  QoQ % 179.54% -41.36% -23.00% 23.15% 31.59% -19.07% -
  Horiz. % 165.54% 59.22% 100.98% 131.15% 106.50% 80.93% 100.00%
EY 1.32 3.68 2.16 1.66 2.05 2.69 2.18 -28.41%
  QoQ % -64.13% 70.37% 30.12% -19.02% -23.79% 23.39% -
  Horiz. % 60.55% 168.81% 99.08% 76.15% 94.04% 123.39% 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 1.69 1.28 1.06 1.00 0.97 0.94 0.82 61.88%
  QoQ % 32.03% 20.75% 6.00% 3.09% 3.19% 14.63% -
  Horiz. % 206.10% 156.10% 129.27% 121.95% 118.29% 114.63% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 27/08/14 23/05/14 26/02/14 20/11/13 27/08/13 28/05/13 -
Price 0.3250 0.2200 0.2300 0.1700 0.1700 0.1550 0.1500 -
P/RPS 13.70 9.02 10.68 6.47 6.70 6.15 7.29 52.23%
  QoQ % 51.88% -15.54% 65.07% -3.43% 8.94% -15.64% -
  Horiz. % 187.93% 123.73% 146.50% 88.75% 91.91% 84.36% 100.00%
P/EPS 80.93 25.99 59.20 60.17 50.34 38.37 49.15 39.40%
  QoQ % 211.39% -56.10% -1.61% 19.53% 31.20% -21.93% -
  Horiz. % 164.66% 52.88% 120.45% 122.42% 102.42% 78.07% 100.00%
EY 1.24 3.85 1.69 1.66 1.99 2.61 2.03 -27.99%
  QoQ % -67.79% 127.81% 1.81% -16.58% -23.75% 28.57% -
  Horiz. % 61.08% 189.66% 83.25% 81.77% 98.03% 128.57% 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 1.81 1.22 1.35 1.00 1.00 0.97 0.88 61.66%
  QoQ % 48.36% -9.63% 35.00% 0.00% 3.09% 10.23% -
  Horiz. % 205.68% 138.64% 153.41% 113.64% 113.64% 110.23% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers