Highlights

[BTECH] QoQ Quarter Result on 2011-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 13-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     201.08%    YoY -     -44.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 5,356 4,915 4,501 3,774 3,851 4,203 4,176 17.99%
  QoQ % 8.97% 9.20% 19.26% -2.00% -8.37% 0.65% -
  Horiz. % 128.26% 117.70% 107.78% 90.37% 92.22% 100.65% 100.00%
PBT 2,226 931 627 383 84 554 694 117.03%
  QoQ % 139.10% 48.48% 63.71% 355.95% -84.84% -20.17% -
  Horiz. % 320.75% 134.15% 90.35% 55.19% 12.10% 79.83% 100.00%
Tax -333 -308 -240 -186 -286 -136 -222 30.94%
  QoQ % -8.12% -28.33% -29.03% 34.97% -110.29% 38.74% -
  Horiz. % 150.00% 138.74% 108.11% 83.78% 128.83% 61.26% 100.00%
NP 1,893 623 387 197 -202 418 472 151.79%
  QoQ % 203.85% 60.98% 96.45% 197.52% -148.33% -11.44% -
  Horiz. % 401.06% 131.99% 81.99% 41.74% -42.80% 88.56% 100.00%
NP to SH 1,870 600 364 188 -186 422 485 145.28%
  QoQ % 211.67% 64.84% 93.62% 201.08% -144.08% -12.99% -
  Horiz. % 385.57% 123.71% 75.05% 38.76% -38.35% 87.01% 100.00%
Tax Rate 14.96 % 33.08 % 38.28 % 48.56 % 340.48 % 24.55 % 31.99 % -39.67%
  QoQ % -54.78% -13.58% -21.17% -85.74% 1,286.88% -23.26% -
  Horiz. % 46.76% 103.41% 119.66% 151.80% 1,064.33% 76.74% 100.00%
Total Cost 3,463 4,292 4,114 3,577 4,053 3,785 3,704 -4.37%
  QoQ % -19.32% 4.33% 15.01% -11.74% 7.08% 2.19% -
  Horiz. % 93.49% 115.87% 111.07% 96.57% 109.42% 102.19% 100.00%
Net Worth 42,079 35,000 33,799 37,599 31,885 32,270 30,631 23.51%
  QoQ % 20.23% 3.55% -10.11% 17.92% -1.19% 5.35% -
  Horiz. % 137.37% 114.26% 110.34% 122.75% 104.09% 105.35% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 1,262 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 67.51 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 42,079 35,000 33,799 37,599 31,885 32,270 30,631 23.51%
  QoQ % 20.23% 3.55% -10.11% 17.92% -1.19% 5.35% -
  Horiz. % 137.37% 114.26% 110.34% 122.75% 104.09% 105.35% 100.00%
NOSH 262,999 250,000 259,999 268,571 265,714 248,235 255,263 2.00%
  QoQ % 5.20% -3.85% -3.19% 1.08% 7.04% -2.75% -
  Horiz. % 103.03% 97.94% 101.86% 105.21% 104.09% 97.25% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 35.34 % 12.68 % 8.60 % 5.22 % -5.25 % 9.95 % 11.30 % 113.41%
  QoQ % 178.71% 47.44% 64.75% 199.43% -152.76% -11.95% -
  Horiz. % 312.74% 112.21% 76.11% 46.19% -46.46% 88.05% 100.00%
ROE 4.44 % 1.71 % 1.08 % 0.50 % -0.58 % 1.31 % 1.58 % 98.76%
  QoQ % 159.65% 58.33% 116.00% 186.21% -144.27% -17.09% -
  Horiz. % 281.01% 108.23% 68.35% 31.65% -36.71% 82.91% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.04 1.97 1.73 1.41 1.45 1.69 1.64 15.62%
  QoQ % 3.55% 13.87% 22.70% -2.76% -14.20% 3.05% -
  Horiz. % 124.39% 120.12% 105.49% 85.98% 88.41% 103.05% 100.00%
EPS 0.74 0.24 0.14 0.07 -0.07 0.17 0.19 146.93%
  QoQ % 208.33% 71.43% 100.00% 200.00% -141.18% -10.53% -
  Horiz. % 389.47% 126.32% 73.68% 36.84% -36.84% 89.47% 100.00%
DPS 0.48 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. % 100.00% - - - - - -
NAPS 0.1600 0.1400 0.1300 0.1400 0.1200 0.1300 0.1200 21.08%
  QoQ % 14.29% 7.69% -7.14% 16.67% -7.69% 8.33% -
  Horiz. % 133.33% 116.67% 108.33% 116.67% 100.00% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.13 1.95 1.79 1.50 1.53 1.67 1.66 18.03%
  QoQ % 9.23% 8.94% 19.33% -1.96% -8.38% 0.60% -
  Horiz. % 128.31% 117.47% 107.83% 90.36% 92.17% 100.60% 100.00%
EPS 0.74 0.24 0.14 0.07 -0.07 0.17 0.19 146.93%
  QoQ % 208.33% 71.43% 100.00% 200.00% -141.18% -10.53% -
  Horiz. % 389.47% 126.32% 73.68% 36.84% -36.84% 89.47% 100.00%
DPS 0.50 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. % 100.00% - - - - - -
NAPS 0.1670 0.1389 0.1341 0.1492 0.1265 0.1281 0.1216 23.48%
  QoQ % 20.23% 3.58% -10.12% 17.94% -1.25% 5.35% -
  Horiz. % 137.34% 114.23% 110.28% 122.70% 104.03% 105.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.1500 0.0950 0.1200 0.1050 0.1100 0.1300 0.1200 -
P/RPS 7.37 4.83 6.93 7.47 7.59 7.68 7.34 0.27%
  QoQ % 52.59% -30.30% -7.23% -1.58% -1.17% 4.63% -
  Horiz. % 100.41% 65.80% 94.41% 101.77% 103.41% 104.63% 100.00%
P/EPS 21.10 39.58 85.71 150.00 -157.14 76.47 63.16 -51.76%
  QoQ % -46.69% -53.82% -42.86% 195.46% -305.49% 21.07% -
  Horiz. % 33.41% 62.67% 135.70% 237.49% -248.80% 121.07% 100.00%
EY 4.74 2.53 1.17 0.67 -0.64 1.31 1.58 107.59%
  QoQ % 87.35% 116.24% 74.63% 204.69% -148.85% -17.09% -
  Horiz. % 300.00% 160.13% 74.05% 42.41% -40.51% 82.91% 100.00%
DY 3.20 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. % 100.00% - - - - - -
P/NAPS 0.94 0.68 0.92 0.75 0.92 1.00 1.00 -4.03%
  QoQ % 38.24% -26.09% 22.67% -18.48% -8.00% 0.00% -
  Horiz. % 94.00% 68.00% 92.00% 75.00% 92.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 23/11/11 24/08/11 13/05/11 28/02/11 24/11/10 25/08/10 -
Price 0.1200 0.1200 0.1050 0.1600 0.1050 0.1300 0.1000 -
P/RPS 5.89 6.10 6.07 11.39 7.24 7.68 6.11 -2.41%
  QoQ % -3.44% 0.49% -46.71% 57.32% -5.73% 25.70% -
  Horiz. % 96.40% 99.84% 99.35% 186.42% 118.49% 125.70% 100.00%
P/EPS 16.88 50.00 75.00 228.57 -150.00 76.47 52.63 -53.05%
  QoQ % -66.24% -33.33% -67.19% 252.38% -296.16% 45.30% -
  Horiz. % 32.07% 95.00% 142.50% 434.30% -285.01% 145.30% 100.00%
EY 5.93 2.00 1.33 0.44 -0.67 1.31 1.90 113.12%
  QoQ % 196.50% 50.38% 202.27% 165.67% -151.15% -31.05% -
  Horiz. % 312.11% 105.26% 70.00% 23.16% -35.26% 68.95% 100.00%
DY 4.00 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. % 100.00% - - - - - -
P/NAPS 0.75 0.86 0.81 1.14 0.88 1.00 0.83 -6.52%
  QoQ % -12.79% 6.17% -28.95% 29.55% -12.00% 20.48% -
  Horiz. % 90.36% 103.61% 97.59% 137.35% 106.02% 120.48% 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