Highlights

[BTECH] QoQ Quarter Result on 2015-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 24-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     109.35%    YoY -     75.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 8,333 6,875 8,994 6,827 7,079 6,250 6,904 13.32%
  QoQ % 21.21% -23.56% 31.74% -3.56% 13.26% -9.47% -
  Horiz. % 120.70% 99.58% 130.27% 98.88% 102.53% 90.53% 100.00%
PBT 1,635 1,817 2,485 2,041 1,142 1,427 1,386 11.61%
  QoQ % -10.02% -26.88% 21.75% 78.72% -19.97% 2.96% -
  Horiz. % 117.97% 131.10% 179.29% 147.26% 82.40% 102.96% 100.00%
Tax -380 -438 -625 -306 -285 -359 -346 6.43%
  QoQ % 13.24% 29.92% -104.25% -7.37% 20.61% -3.76% -
  Horiz. % 109.83% 126.59% 180.64% 88.44% 82.37% 103.76% 100.00%
NP 1,255 1,379 1,860 1,735 857 1,068 1,040 13.31%
  QoQ % -8.99% -25.86% 7.20% 102.45% -19.76% 2.69% -
  Horiz. % 120.67% 132.60% 178.85% 166.83% 82.40% 102.69% 100.00%
NP to SH 1,252 1,365 1,822 1,792 856 1,034 1,017 14.82%
  QoQ % -8.28% -25.08% 1.67% 109.35% -17.21% 1.67% -
  Horiz. % 123.11% 134.22% 179.15% 176.20% 84.17% 101.67% 100.00%
Tax Rate 23.24 % 24.11 % 25.15 % 14.99 % 24.96 % 25.16 % 24.96 % -4.64%
  QoQ % -3.61% -4.14% 67.78% -39.94% -0.79% 0.80% -
  Horiz. % 93.11% 96.59% 100.76% 60.06% 100.00% 100.80% 100.00%
Total Cost 7,078 5,496 7,134 5,092 6,222 5,182 5,864 13.33%
  QoQ % 28.78% -22.96% 40.10% -18.16% 20.07% -11.63% -
  Horiz. % 120.70% 93.72% 121.66% 86.83% 106.11% 88.37% 100.00%
Net Worth 55,439 55,439 55,439 52,919 45,360 47,879 47,879 10.24%
  QoQ % 0.00% 0.00% 4.76% 16.67% -5.26% 0.00% -
  Horiz. % 115.79% 115.79% 115.79% 110.53% 94.74% 100.00% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 1,839 - 1,587 - 1,587 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 115.87% 0.00% 100.00% 0.00% 100.00% -
Div Payout % - % 134.77 % - % 88.59 % - % 153.54 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 87.78% 0.00% 57.70% 0.00% 100.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 55,439 55,439 55,439 52,919 45,360 47,879 47,879 10.24%
  QoQ % 0.00% 0.00% 4.76% 16.67% -5.26% 0.00% -
  Horiz. % 115.79% 115.79% 115.79% 110.53% 94.74% 100.00% 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 15.06 % 20.06 % 20.68 % 25.41 % 12.11 % 17.09 % 15.06 % -
  QoQ % -24.93% -3.00% -18.61% 109.83% -29.14% 13.48% -
  Horiz. % 100.00% 133.20% 137.32% 168.73% 80.41% 113.48% 100.00%
ROE 2.26 % 2.46 % 3.29 % 3.39 % 1.89 % 2.16 % 2.12 % 4.34%
  QoQ % -8.13% -25.23% -2.95% 79.37% -12.50% 1.89% -
  Horiz. % 106.60% 116.04% 155.19% 159.91% 89.15% 101.89% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3.31 2.73 3.57 2.71 2.81 2.48 2.74 13.39%
  QoQ % 21.25% -23.53% 31.73% -3.56% 13.31% -9.49% -
  Horiz. % 120.80% 99.64% 130.29% 98.91% 102.55% 90.51% 100.00%
EPS 0.50 0.54 0.72 0.71 0.34 0.41 0.40 15.99%
  QoQ % -7.41% -25.00% 1.41% 108.82% -17.07% 2.50% -
  Horiz. % 125.00% 135.00% 180.00% 177.50% 85.00% 102.50% 100.00%
DPS 0.00 0.73 0.00 0.63 0.00 0.63 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 115.87% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.2200 0.2200 0.2200 0.2100 0.1800 0.1900 0.1900 10.24%
  QoQ % 0.00% 0.00% 4.76% 16.67% -5.26% 0.00% -
  Horiz. % 115.79% 115.79% 115.79% 110.53% 94.74% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,210
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3.31 2.73 3.57 2.71 2.81 2.48 2.74 13.39%
  QoQ % 21.25% -23.53% 31.73% -3.56% 13.31% -9.49% -
  Horiz. % 120.80% 99.64% 130.29% 98.91% 102.55% 90.51% 100.00%
EPS 0.50 0.54 0.72 0.71 0.34 0.41 0.40 15.99%
  QoQ % -7.41% -25.00% 1.41% 108.82% -17.07% 2.50% -
  Horiz. % 125.00% 135.00% 180.00% 177.50% 85.00% 102.50% 100.00%
DPS 0.00 0.73 0.00 0.63 0.00 0.63 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 115.87% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.2200 0.2200 0.2200 0.2100 0.1800 0.1900 0.1900 10.24%
  QoQ % 0.00% 0.00% 4.76% 16.67% -5.26% 0.00% -
  Horiz. % 115.79% 115.79% 115.79% 110.53% 94.74% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.3200 0.3750 0.2350 0.2450 0.2600 0.2900 0.2800 -
P/RPS 9.68 13.75 6.58 9.04 9.26 11.69 10.22 -3.54%
  QoQ % -29.60% 108.97% -27.21% -2.38% -20.79% 14.38% -
  Horiz. % 94.72% 134.54% 64.38% 88.45% 90.61% 114.38% 100.00%
P/EPS 64.41 69.23 32.50 34.45 76.54 70.68 69.38 -4.82%
  QoQ % -6.96% 113.02% -5.66% -54.99% 8.29% 1.87% -
  Horiz. % 92.84% 99.78% 46.84% 49.65% 110.32% 101.87% 100.00%
EY 1.55 1.44 3.08 2.90 1.31 1.41 1.44 5.02%
  QoQ % 7.64% -53.25% 6.21% 121.37% -7.09% -2.08% -
  Horiz. % 107.64% 100.00% 213.89% 201.39% 90.97% 97.92% 100.00%
DY 0.00 1.95 0.00 2.57 0.00 2.17 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 89.86% 0.00% 118.43% 0.00% 100.00% -
P/NAPS 1.45 1.70 1.07 1.17 1.44 1.53 1.47 -0.91%
  QoQ % -14.71% 58.88% -8.55% -18.75% -5.88% 4.08% -
  Horiz. % 98.64% 115.65% 72.79% 79.59% 97.96% 104.08% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 25/08/16 27/05/16 24/02/16 26/11/15 27/08/15 27/05/15 -
Price 0.3500 0.3550 0.2550 0.2500 0.2600 0.2300 0.3100 -
P/RPS 10.58 13.01 7.14 9.23 9.26 9.27 11.32 -4.40%
  QoQ % -18.68% 82.21% -22.64% -0.32% -0.11% -18.11% -
  Horiz. % 93.46% 114.93% 63.07% 81.54% 81.80% 81.89% 100.00%
P/EPS 70.45 65.54 35.27 35.16 76.54 56.05 76.81 -5.58%
  QoQ % 7.49% 85.82% 0.31% -54.06% 36.56% -27.03% -
  Horiz. % 91.72% 85.33% 45.92% 45.78% 99.65% 72.97% 100.00%
EY 1.42 1.53 2.84 2.84 1.31 1.78 1.30 6.05%
  QoQ % -7.19% -46.13% 0.00% 116.79% -26.40% 36.92% -
  Horiz. % 109.23% 117.69% 218.46% 218.46% 100.77% 136.92% 100.00%
DY 0.00 2.06 0.00 2.52 0.00 2.74 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 75.18% 0.00% 91.97% 0.00% 100.00% -
P/NAPS 1.59 1.61 1.16 1.19 1.44 1.21 1.63 -1.64%
  QoQ % -1.24% 38.79% -2.52% -17.36% 19.01% -25.77% -
  Horiz. % 97.55% 98.77% 71.17% 73.01% 88.34% 74.23% 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.
 


 

373  386  479  674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.9450.00 
 ARMADA 0.23-0.015 
 TIGER 0.06-0.01 
 MRCB 1.07+0.01 
 KNM 0.205+0.01 
 EKOVEST-WB 0.45+0.005 
 XINGHE 0.03+0.005 
 IMPIANA 0.05+0.005 
 DAYA 0.010.00 
 IRIS 0.185+0.005 
Partners & Brokers