Highlights

[BTECH] QoQ Quarter Result on 2009-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 14-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     207.49%    YoY -     -48.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 4,360 4,386 4,273 3,960 4,097 4,639 4,958 -8.19%
  QoQ % -0.59% 2.64% 7.90% -3.34% -11.68% -6.43% -
  Horiz. % 87.94% 88.46% 86.18% 79.87% 82.63% 93.57% 100.00%
PBT 303 507 546 450 -217 709 758 -45.64%
  QoQ % -40.24% -7.14% 21.33% 307.37% -130.61% -6.46% -
  Horiz. % 39.97% 66.89% 72.03% 59.37% -28.63% 93.54% 100.00%
Tax -19 -259 -293 -136 -142 -172 -191 -78.44%
  QoQ % 92.66% 11.60% -115.44% 4.23% 17.44% 9.95% -
  Horiz. % 9.95% 135.60% 153.40% 71.20% 74.35% 90.05% 100.00%
NP 284 248 253 314 -359 537 567 -36.85%
  QoQ % 14.52% -1.98% -19.43% 187.47% -166.85% -5.29% -
  Horiz. % 50.09% 43.74% 44.62% 55.38% -63.32% 94.71% 100.00%
NP to SH 334 242 247 330 -307 523 550 -28.22%
  QoQ % 38.02% -2.02% -25.15% 207.49% -158.70% -4.91% -
  Horiz. % 60.73% 44.00% 44.91% 60.00% -55.82% 95.09% 100.00%
Tax Rate 6.27 % 51.08 % 53.66 % 30.22 % - % 24.26 % 25.20 % -60.34%
  QoQ % -87.73% -4.81% 77.56% 0.00% 0.00% -3.73% -
  Horiz. % 24.88% 202.70% 212.94% 119.92% 0.00% 96.27% 100.00%
Total Cost 4,076 4,138 4,020 3,646 4,456 4,102 4,391 -4.83%
  QoQ % -1.50% 2.94% 10.26% -18.18% 8.63% -6.58% -
  Horiz. % 92.83% 94.24% 91.55% 83.03% 101.48% 93.42% 100.00%
Net Worth 30,830 29,039 29,639 30,461 30,699 29,885 29,999 1.83%
  QoQ % 6.17% -2.02% -2.70% -0.78% 2.72% -0.38% -
  Horiz. % 102.77% 96.80% 98.80% 101.54% 102.33% 99.62% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 30,830 29,039 29,639 30,461 30,699 29,885 29,999 1.83%
  QoQ % 6.17% -2.02% -2.70% -0.78% 2.72% -0.38% -
  Horiz. % 102.77% 96.80% 98.80% 101.54% 102.33% 99.62% 100.00%
NOSH 256,923 241,999 246,999 253,846 255,833 249,047 250,000 1.83%
  QoQ % 6.17% -2.02% -2.70% -0.78% 2.72% -0.38% -
  Horiz. % 102.77% 96.80% 98.80% 101.54% 102.33% 99.62% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.51 % 5.65 % 5.92 % 7.93 % -8.76 % 11.58 % 11.44 % -31.26%
  QoQ % 15.22% -4.56% -25.35% 190.53% -175.65% 1.22% -
  Horiz. % 56.91% 49.39% 51.75% 69.32% -76.57% 101.22% 100.00%
ROE 1.08 % 0.83 % 0.83 % 1.08 % -1.00 % 1.75 % 1.83 % -29.57%
  QoQ % 30.12% 0.00% -23.15% 208.00% -157.14% -4.37% -
  Horiz. % 59.02% 45.36% 45.36% 59.02% -54.64% 95.63% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.70 1.81 1.73 1.56 1.60 1.86 1.98 -9.64%
  QoQ % -6.08% 4.62% 10.90% -2.50% -13.98% -6.06% -
  Horiz. % 85.86% 91.41% 87.37% 78.79% 80.81% 93.94% 100.00%
EPS 0.13 0.10 0.10 0.13 -0.12 0.21 0.22 -29.52%
  QoQ % 30.00% 0.00% -23.08% 208.33% -157.14% -4.55% -
  Horiz. % 59.09% 45.45% 45.45% 59.09% -54.55% 95.45% 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 0.1200 0.1200 0.1200 0.1200 0.1200 0.1200 0.1200 -
  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%
Adjusted Per Share Value based on latest NOSH - 254,210
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.73 1.74 1.70 1.57 1.63 1.84 1.97 -8.27%
  QoQ % -0.57% 2.35% 8.28% -3.68% -11.41% -6.60% -
  Horiz. % 87.82% 88.32% 86.29% 79.70% 82.74% 93.40% 100.00%
EPS 0.13 0.10 0.10 0.13 -0.12 0.21 0.22 -29.52%
  QoQ % 30.00% 0.00% -23.08% 208.33% -157.14% -4.55% -
  Horiz. % 59.09% 45.45% 45.45% 59.09% -54.55% 95.45% 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 0.1223 0.1152 0.1176 0.1209 0.1218 0.1186 0.1190 1.84%
  QoQ % 6.16% -2.04% -2.73% -0.74% 2.70% -0.34% -
  Horiz. % 102.77% 96.81% 98.82% 101.60% 102.35% 99.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.1100 0.1000 0.1100 0.1000 0.1500 0.2000 0.2900 -
P/RPS 6.48 5.52 6.36 6.41 9.37 10.74 14.62 -41.78%
  QoQ % 17.39% -13.21% -0.78% -31.59% -12.76% -26.54% -
  Horiz. % 44.32% 37.76% 43.50% 43.84% 64.09% 73.46% 100.00%
P/EPS 84.62 100.00 110.00 76.92 -125.00 95.24 131.82 -25.52%
  QoQ % -15.38% -9.09% 43.01% 161.54% -231.25% -27.75% -
  Horiz. % 64.19% 75.86% 83.45% 58.35% -94.83% 72.25% 100.00%
EY 1.18 1.00 0.91 1.30 -0.80 1.05 0.76 33.98%
  QoQ % 18.00% 9.89% -30.00% 262.50% -176.19% 38.16% -
  Horiz. % 155.26% 131.58% 119.74% 171.05% -105.26% 138.16% 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 0.92 0.83 0.92 0.83 1.25 1.67 2.42 -47.43%
  QoQ % 10.84% -9.78% 10.84% -33.60% -25.15% -30.99% -
  Horiz. % 38.02% 34.30% 38.02% 34.30% 51.65% 69.01% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 26/08/09 14/05/09 23/02/09 18/11/08 28/08/08 -
Price 0.1200 0.1100 0.1200 0.1300 0.1500 0.2900 0.2900 -
P/RPS 7.07 6.07 6.94 8.33 9.37 15.57 14.62 -38.31%
  QoQ % 16.47% -12.54% -16.69% -11.10% -39.82% 6.50% -
  Horiz. % 48.36% 41.52% 47.47% 56.98% 64.09% 106.50% 100.00%
P/EPS 92.31 110.00 120.00 100.00 -125.00 138.10 131.82 -21.09%
  QoQ % -16.08% -8.33% 20.00% 180.00% -190.51% 4.76% -
  Horiz. % 70.03% 83.45% 91.03% 75.86% -94.83% 104.76% 100.00%
EY 1.08 0.91 0.83 1.00 -0.80 0.72 0.76 26.32%
  QoQ % 18.68% 9.64% -17.00% 225.00% -211.11% -5.26% -
  Horiz. % 142.11% 119.74% 109.21% 131.58% -105.26% 94.74% 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 0.92 1.00 1.08 1.25 2.42 2.42 -44.43%
  QoQ % 8.70% -8.00% -7.41% -13.60% -48.35% 0.00% -
  Horiz. % 41.32% 38.02% 41.32% 44.63% 51.65% 100.00% 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.
 


 

452  180  491  1084 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.755+0.17 
 IRIS 0.17+0.005 
 ECONBHD-WA 0.30+0.11 
 WCT-WE 0.13+0.055 
 SAPNRG 0.32+0.01 
 ARMADA 0.195+0.005 
 GADANG 0.835+0.12 
 MRCB 1.05+0.09 
Partners & Brokers