Highlights

[BTECH] QoQ Quarter Result on 2020-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 25-Feb-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Dec-2020  [#4]
Profit Trend QoQ -     349.24%    YoY -     80.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 6,232 6,631 6,742 4,895 6,005 6,987 7,313 -10.11%
  QoQ % -6.02% -1.65% 37.73% -18.48% -14.05% -4.46% -
  Horiz. % 85.22% 90.67% 92.19% 66.94% 82.11% 95.54% 100.00%
PBT 1,255 1,426 2,561 1,498 1,054 2,515 1,753 -19.96%
  QoQ % -11.99% -44.32% 70.96% 42.13% -58.09% 43.47% -
  Horiz. % 71.59% 81.35% 146.09% 85.45% 60.13% 143.47% 100.00%
Tax -444 -435 -618 -358 -244 59 -416 4.43%
  QoQ % -2.07% 29.61% -72.63% -46.72% -513.56% 114.18% -
  Horiz. % 106.73% 104.57% 148.56% 86.06% 58.65% -14.18% 100.00%
NP 811 991 1,943 1,140 810 2,574 1,337 -28.32%
  QoQ % -18.16% -49.00% 70.44% 40.74% -68.53% 92.52% -
  Horiz. % 60.66% 74.12% 145.33% 85.27% 60.58% 192.52% 100.00%
NP to SH 855 8,549 1,903 1,088 756 4,745 1,295 -24.16%
  QoQ % -90.00% 349.24% 74.91% 43.92% -84.07% 266.41% -
  Horiz. % 66.02% 660.15% 146.95% 84.02% 58.38% 366.41% 100.00%
Tax Rate 35.38 % 30.50 % 24.13 % 23.90 % 23.15 % -2.35 % 23.73 % 30.48%
  QoQ % 16.00% 26.40% 0.96% 3.24% 1,085.11% -109.90% -
  Horiz. % 149.09% 128.53% 101.69% 100.72% 97.56% -9.90% 100.00%
Total Cost 5,421 5,640 4,799 3,755 5,195 4,413 5,976 -6.29%
  QoQ % -3.88% 17.52% 27.80% -27.72% 17.72% -26.15% -
  Horiz. % 90.71% 94.38% 80.30% 62.83% 86.93% 73.85% 100.00%
Net Worth 70,560 70,560 60,479 65,519 63,000 63,000 57,960 14.00%
  QoQ % 0.00% 16.67% -7.69% 4.00% 0.00% 8.70% -
  Horiz. % 121.74% 121.74% 104.35% 113.04% 108.70% 108.70% 100.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 2,016 - 2,016 - 2,016 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
Div Payout % - % 23.58 % - % 185.29 % - % 42.49 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 55.50% 0.00% 436.08% 0.00% 100.00% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 70,560 70,560 60,479 65,519 63,000 63,000 57,960 14.00%
  QoQ % 0.00% 16.67% -7.69% 4.00% 0.00% 8.70% -
  Horiz. % 121.74% 121.74% 104.35% 113.04% 108.70% 108.70% 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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 13.01 % 14.94 % 28.82 % 23.29 % 13.49 % 36.84 % 18.28 % -20.27%
  QoQ % -12.92% -48.16% 23.74% 72.65% -63.38% 101.53% -
  Horiz. % 71.17% 81.73% 157.66% 127.41% 73.80% 201.53% 100.00%
ROE 1.21 % 12.12 % 3.15 % 1.66 % 1.20 % 7.53 % 2.23 % -33.45%
  QoQ % -90.02% 284.76% 89.76% 38.33% -84.06% 237.67% -
  Horiz. % 54.26% 543.50% 141.26% 74.44% 53.81% 337.67% 100.00%
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 2.47 2.63 2.68 1.94 2.38 2.77 2.90 -10.14%
  QoQ % -6.08% -1.87% 38.14% -18.49% -14.08% -4.48% -
  Horiz. % 85.17% 90.69% 92.41% 66.90% 82.07% 95.52% 100.00%
EPS 0.34 0.37 0.76 0.43 0.30 1.00 0.51 -23.67%
  QoQ % -8.11% -51.32% 76.74% 43.33% -70.00% 96.08% -
  Horiz. % 66.67% 72.55% 149.02% 84.31% 58.82% 196.08% 100.00%
DPS 0.00 0.80 0.00 0.80 0.00 0.80 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.2800 0.2800 0.2400 0.2600 0.2500 0.2500 0.2300 14.00%
  QoQ % 0.00% 16.67% -7.69% 4.00% 0.00% 8.70% -
  Horiz. % 121.74% 121.74% 104.35% 113.04% 108.70% 108.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 2.47 2.63 2.68 1.94 2.38 2.77 2.90 -10.14%
  QoQ % -6.08% -1.87% 38.14% -18.49% -14.08% -4.48% -
  Horiz. % 85.17% 90.69% 92.41% 66.90% 82.07% 95.52% 100.00%
EPS 0.34 0.37 0.76 0.43 0.30 1.00 0.51 -23.67%
  QoQ % -8.11% -51.32% 76.74% 43.33% -70.00% 96.08% -
  Horiz. % 66.67% 72.55% 149.02% 84.31% 58.82% 196.08% 100.00%
DPS 0.00 0.80 0.00 0.80 0.00 0.80 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.2800 0.2800 0.2400 0.2600 0.2500 0.2500 0.2300 14.00%
  QoQ % 0.00% 16.67% -7.69% 4.00% 0.00% 8.70% -
  Horiz. % 121.74% 121.74% 104.35% 113.04% 108.70% 108.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.5200 0.5100 0.4000 0.3000 0.2300 0.2200 0.2150 -
P/RPS 21.03 19.38 14.95 15.44 9.65 7.93 7.41 100.33%
  QoQ % 8.51% 29.63% -3.17% 60.00% 21.69% 7.02% -
  Horiz. % 283.81% 261.54% 201.75% 208.37% 130.23% 107.02% 100.00%
P/EPS 153.26 15.03 52.97 69.49 76.67 11.68 41.84 137.44%
  QoQ % 919.69% -71.63% -23.77% -9.36% 556.42% -72.08% -
  Horiz. % 366.30% 35.92% 126.60% 166.09% 183.25% 27.92% 100.00%
EY 0.65 6.65 1.89 1.44 1.30 8.56 2.39 -57.99%
  QoQ % -90.23% 251.85% 31.25% 10.77% -84.81% 258.16% -
  Horiz. % 27.20% 278.24% 79.08% 60.25% 54.39% 358.16% 100.00%
DY 0.00 1.57 0.00 2.67 0.00 3.64 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 43.13% 0.00% 73.35% 0.00% 100.00% -
P/NAPS 1.86 1.82 1.67 1.15 0.92 0.88 0.93 58.67%
  QoQ % 2.20% 8.98% 45.22% 25.00% 4.55% -5.38% -
  Horiz. % 200.00% 195.70% 179.57% 123.66% 98.92% 94.62% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date - 25/02/21 25/11/20 27/08/20 26/06/20 27/02/20 26/11/19 -
Price 0.4850 0.4900 0.4850 0.5050 0.3350 0.2100 0.2150 -
P/RPS 19.61 18.62 18.13 26.00 14.06 7.57 7.41 91.21%
  QoQ % 5.32% 2.70% -30.27% 84.92% 85.73% 2.16% -
  Horiz. % 264.64% 251.28% 244.67% 350.88% 189.74% 102.16% 100.00%
P/EPS 142.95 14.44 64.22 116.97 111.67 11.15 41.84 126.68%
  QoQ % 889.96% -77.51% -45.10% 4.75% 901.52% -73.35% -
  Horiz. % 341.66% 34.51% 153.49% 279.57% 266.90% 26.65% 100.00%
EY 0.70 6.92 1.56 0.85 0.90 8.97 2.39 -55.86%
  QoQ % -89.88% 343.59% 83.53% -5.56% -89.97% 275.31% -
  Horiz. % 29.29% 289.54% 65.27% 35.56% 37.66% 375.31% 100.00%
DY 0.00 1.63 0.00 1.58 0.00 3.81 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 42.78% 0.00% 41.47% 0.00% 100.00% -
P/NAPS 1.73 1.75 2.02 1.94 1.34 0.84 0.93 51.20%
  QoQ % -1.14% -13.37% 4.12% 44.78% 59.52% -9.68% -
  Horiz. % 186.02% 188.17% 217.20% 208.60% 144.09% 90.32% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

312  407  605  1148 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.695-0.05 
 DNEX 0.89+0.025 
 PRIVA 0.23+0.025 
 SERBADK-WA 0.12-0.005 
 KNM 0.2050.00 
 QES 0.815+0.075 
 JETSON 0.445+0.06 
 VIZIONE 0.19-0.01 
 MTOUCHE 0.09+0.005 
 SEDANIA 0.88+0.045 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS