[BTECH] QoQ Quarter Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 6,717 6,959 6,035 6,900 5,721 7,210 6,641 0.76% QoQ % -3.48% 15.31% -12.54% 20.61% -20.65% 8.57% - Horiz. % 101.14% 104.79% 90.87% 103.90% 86.15% 108.57% 100.00%
PBT 1,037 1,861 1,274 1,756 826 1,552 1,451 -20.02% QoQ % -44.28% 46.08% -27.45% 112.59% -46.78% 6.96% - Horiz. % 71.47% 128.26% 87.80% 121.02% 56.93% 106.96% 100.00%
Tax -578 -417 -335 -446 -328 -367 -357 37.76% QoQ % -38.61% -24.48% 24.89% -35.98% 10.63% -2.80% - Horiz. % 161.90% 116.81% 93.84% 124.93% 91.88% 102.80% 100.00%
NP 459 1,444 939 1,310 498 1,185 1,094 -43.87% QoQ % -68.21% 53.78% -28.32% 163.05% -57.97% 8.32% - Horiz. % 41.96% 131.99% 85.83% 119.74% 45.52% 108.32% 100.00%
NP to SH 483 1,445 936 1,305 476 1,151 1,101 -42.18% QoQ % -66.57% 54.38% -28.28% 174.16% -58.64% 4.54% - Horiz. % 43.87% 131.24% 85.01% 118.53% 43.23% 104.54% 100.00%
Tax Rate 55.74 % 22.41 % 26.30 % 25.40 % 39.71 % 23.65 % 24.60 % 72.26% QoQ % 148.73% -14.79% 3.54% -36.04% 67.91% -3.86% - Horiz. % 226.59% 91.10% 106.91% 103.25% 161.42% 96.14% 100.00%
Total Cost 6,258 5,515 5,096 5,590 5,223 6,025 5,547 8.35% QoQ % 13.47% 8.22% -8.84% 7.03% -13.31% 8.62% - Horiz. % 112.82% 99.42% 91.87% 100.78% 94.16% 108.62% 100.00%
Net Worth 57,960 55,439 55,439 57,960 55,439 55,439 55,439 3.00% QoQ % 4.55% 0.00% -4.35% 4.55% 0.00% 0.00% - Horiz. % 104.55% 100.00% 100.00% 104.55% 100.00% 100.00% 100.00%
Dividend 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 2,016 - 2,016 - 2,016 - 2,016 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
Div Payout % 417.39 % - % 215.38 % - % 423.53 % - % 183.11 % 72.94% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 227.94% 0.00% 117.62% 0.00% 231.30% 0.00% 100.00%
Equity 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 57,960 55,439 55,439 57,960 55,439 55,439 55,439 3.00% QoQ % 4.55% 0.00% -4.35% 4.55% 0.00% 0.00% - Horiz. % 104.55% 100.00% 100.00% 104.55% 100.00% 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 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.83 % 20.75 % 15.56 % 18.99 % 8.70 % 16.44 % 16.47 % -44.30% QoQ % -67.08% 33.35% -18.06% 118.28% -47.08% -0.18% - Horiz. % 41.47% 125.99% 94.47% 115.30% 52.82% 99.82% 100.00%
ROE 0.83 % 2.61 % 1.69 % 2.25 % 0.86 % 2.08 % 1.99 % -44.09% QoQ % -68.20% 54.44% -24.89% 161.63% -58.65% 4.52% - Horiz. % 41.71% 131.16% 84.92% 113.07% 43.22% 104.52% 100.00%
Per Share 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 2.67 2.76 2.39 2.74 2.27 2.86 2.64 0.75% QoQ % -3.26% 15.48% -12.77% 20.70% -20.63% 8.33% - Horiz. % 101.14% 104.55% 90.53% 103.79% 85.98% 108.33% 100.00%
EPS 0.19 0.57 0.37 0.52 0.19 0.46 0.44 -42.78% QoQ % -66.67% 54.05% -28.85% 173.68% -58.70% 4.55% - Horiz. % 43.18% 129.55% 84.09% 118.18% 43.18% 104.55% 100.00%
DPS 0.80 0.00 0.80 0.00 0.80 0.00 0.80 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.2300 0.2200 0.2200 0.2300 0.2200 0.2200 0.2200 3.00% QoQ % 4.55% 0.00% -4.35% 4.55% 0.00% 0.00% - Horiz. % 104.55% 100.00% 100.00% 104.55% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,210 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 2.67 2.76 2.39 2.74 2.27 2.86 2.64 0.75% QoQ % -3.26% 15.48% -12.77% 20.70% -20.63% 8.33% - Horiz. % 101.14% 104.55% 90.53% 103.79% 85.98% 108.33% 100.00%
EPS 0.19 0.57 0.37 0.52 0.19 0.46 0.44 -42.78% QoQ % -66.67% 54.05% -28.85% 173.68% -58.70% 4.55% - Horiz. % 43.18% 129.55% 84.09% 118.18% 43.18% 104.55% 100.00%
DPS 0.80 0.00 0.80 0.00 0.80 0.00 0.80 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.2300 0.2200 0.2200 0.2300 0.2200 0.2200 0.2200 3.00% QoQ % 4.55% 0.00% -4.35% 4.55% 0.00% 0.00% - Horiz. % 104.55% 100.00% 100.00% 104.55% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.2350 0.2500 0.2350 0.2950 0.2900 0.3250 0.3300 -
P/RPS 8.82 9.05 9.81 10.77 12.77 11.36 12.52 -20.78% QoQ % -2.54% -7.75% -8.91% -15.66% 12.41% -9.27% - Horiz. % 70.45% 72.28% 78.35% 86.02% 102.00% 90.73% 100.00%
P/EPS 122.61 43.60 63.27 56.97 153.53 71.16 75.53 38.00% QoQ % 181.22% -31.09% 11.06% -62.89% 115.75% -5.79% - Horiz. % 162.33% 57.73% 83.77% 75.43% 203.27% 94.21% 100.00%
EY 0.82 2.29 1.58 1.76 0.65 1.41 1.32 -27.13% QoQ % -64.19% 44.94% -10.23% 170.77% -53.90% 6.82% - Horiz. % 62.12% 173.48% 119.70% 133.33% 49.24% 106.82% 100.00%
DY 3.40 0.00 3.40 0.00 2.76 0.00 2.42 25.36% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 140.50% 0.00% 140.50% 0.00% 114.05% 0.00% 100.00%
P/NAPS 1.02 1.14 1.07 1.28 1.32 1.48 1.50 -22.62% QoQ % -10.53% 6.54% -16.41% -3.03% -10.81% -1.33% - Horiz. % 68.00% 76.00% 71.33% 85.33% 88.00% 98.67% 100.00%
Price Multiplier on Announcement Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 28/11/18 28/08/18 - 22/02/18 21/11/17 25/08/17 -
Price 0.2850 0.2250 0.2600 0.2500 0.3200 0.3000 0.3200 -
P/RPS 10.69 8.15 10.86 9.13 14.10 10.49 12.14 -8.11% QoQ % 31.17% -24.95% 18.95% -35.25% 34.41% -13.59% - Horiz. % 88.06% 67.13% 89.46% 75.21% 116.14% 86.41% 100.00%
P/EPS 148.70 39.24 70.00 48.28 169.41 65.68 73.24 60.13% QoQ % 278.95% -43.94% 44.99% -71.50% 157.93% -10.32% - Horiz. % 203.03% 53.58% 95.58% 65.92% 231.31% 89.68% 100.00%
EY 0.67 2.55 1.43 2.07 0.59 1.52 1.37 -37.85% QoQ % -73.73% 78.32% -30.92% 250.85% -61.18% 10.95% - Horiz. % 48.91% 186.13% 104.38% 151.09% 43.07% 110.95% 100.00%
DY 2.81 0.00 3.08 0.00 2.50 0.00 2.50 8.08% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 112.40% 0.00% 123.20% 0.00% 100.00% 0.00% 100.00%
P/NAPS 1.24 1.02 1.18 1.09 1.45 1.36 1.45 -9.88% QoQ % 21.57% -13.56% 8.26% -24.83% 6.62% -6.21% - Horiz. % 85.52% 70.34% 81.38% 75.17% 100.00% 93.79% 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.
Comment
BTECH Q4 2018_BURSA (28.02.2019).pdf 
