Highlights

[BTECH] QoQ Quarter Result on 2012-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 18-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -72.62%    YoY -     172.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 5,863 5,568 5,191 5,139 5,356 4,915 4,501 19.18%
  QoQ % 5.30% 7.26% 1.01% -4.05% 8.97% 9.20% -
  Horiz. % 130.26% 123.71% 115.33% 114.17% 119.00% 109.20% 100.00%
PBT 1,142 907 947 807 2,226 931 627 48.87%
  QoQ % 25.91% -4.22% 17.35% -63.75% 139.10% 48.48% -
  Horiz. % 182.14% 144.66% 151.04% 128.71% 355.02% 148.48% 100.00%
Tax -451 -304 -229 -263 -333 -308 -240 51.99%
  QoQ % -48.36% -32.75% 12.93% 21.02% -8.12% -28.33% -
  Horiz. % 187.92% 126.67% 95.42% 109.58% 138.75% 128.33% 100.00%
NP 691 603 718 544 1,893 623 387 46.92%
  QoQ % 14.59% -16.02% 31.99% -71.26% 203.85% 60.98% -
  Horiz. % 178.55% 155.81% 185.53% 140.57% 489.15% 160.98% 100.00%
NP to SH 666 544 688 512 1,870 600 364 49.32%
  QoQ % 22.43% -20.93% 34.38% -72.62% 211.67% 64.84% -
  Horiz. % 182.97% 149.45% 189.01% 140.66% 513.74% 164.84% 100.00%
Tax Rate 39.49 % 33.52 % 24.18 % 32.59 % 14.96 % 33.08 % 38.28 % 2.09%
  QoQ % 17.81% 38.63% -25.81% 117.85% -54.78% -13.58% -
  Horiz. % 103.16% 87.57% 63.17% 85.14% 39.08% 86.42% 100.00%
Total Cost 5,172 4,965 4,473 4,595 3,463 4,292 4,114 16.40%
  QoQ % 4.17% 11.00% -2.66% 32.69% -19.32% 4.33% -
  Horiz. % 125.72% 120.69% 108.73% 111.69% 84.18% 104.33% 100.00%
Net Worth 40,414 40,319 40,319 40,319 42,079 35,000 33,799 12.59%
  QoQ % 0.24% 0.00% 0.00% -4.18% 20.23% 3.55% -
  Horiz. % 119.57% 119.29% 119.29% 119.29% 124.50% 103.55% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 1,262 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 67.51 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 40,414 40,319 40,319 40,319 42,079 35,000 33,799 12.59%
  QoQ % 0.24% 0.00% 0.00% -4.18% 20.23% 3.55% -
  Horiz. % 119.57% 119.29% 119.29% 119.29% 124.50% 103.55% 100.00%
NOSH 252,592 252,000 252,000 252,000 262,999 250,000 259,999 -1.90%
  QoQ % 0.24% 0.00% 0.00% -4.18% 5.20% -3.85% -
  Horiz. % 97.15% 96.92% 96.92% 96.92% 101.15% 96.15% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.79 % 10.83 % 13.83 % 10.59 % 35.34 % 12.68 % 8.60 % 23.29%
  QoQ % 8.86% -21.69% 30.59% -70.03% 178.71% 47.44% -
  Horiz. % 137.09% 125.93% 160.81% 123.14% 410.93% 147.44% 100.00%
ROE 1.65 % 1.35 % 1.71 % 1.27 % 4.44 % 1.71 % 1.08 % 32.48%
  QoQ % 22.22% -21.05% 34.65% -71.40% 159.65% 58.33% -
  Horiz. % 152.78% 125.00% 158.33% 117.59% 411.11% 158.33% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.32 2.21 2.06 2.04 2.04 1.97 1.73 21.50%
  QoQ % 4.98% 7.28% 0.98% 0.00% 3.55% 13.87% -
  Horiz. % 134.10% 127.75% 119.08% 117.92% 117.92% 113.87% 100.00%
EPS 0.26 0.22 0.27 0.20 0.74 0.24 0.14 50.80%
  QoQ % 18.18% -18.52% 35.00% -72.97% 208.33% 71.43% -
  Horiz. % 185.71% 157.14% 192.86% 142.86% 528.57% 171.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.48 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1600 0.1600 0.1600 0.1600 0.1600 0.1400 0.1300 14.77%
  QoQ % 0.00% 0.00% 0.00% 0.00% 14.29% 7.69% -
  Horiz. % 123.08% 123.08% 123.08% 123.08% 123.08% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.33 2.21 2.06 2.04 2.13 1.95 1.79 19.12%
  QoQ % 5.43% 7.28% 0.98% -4.23% 9.23% 8.94% -
  Horiz. % 130.17% 123.46% 115.08% 113.97% 118.99% 108.94% 100.00%
EPS 0.26 0.22 0.27 0.20 0.74 0.24 0.14 50.80%
  QoQ % 18.18% -18.52% 35.00% -72.97% 208.33% 71.43% -
  Horiz. % 185.71% 157.14% 192.86% 142.86% 528.57% 171.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1604 0.1600 0.1600 0.1600 0.1670 0.1389 0.1341 12.62%
  QoQ % 0.25% 0.00% 0.00% -4.19% 20.23% 3.58% -
  Horiz. % 119.61% 119.31% 119.31% 119.31% 124.53% 103.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.1200 0.1200 0.1300 0.1400 0.1500 0.0950 0.1200 -
P/RPS 5.17 5.43 6.31 6.87 7.37 4.83 6.93 -17.67%
  QoQ % -4.79% -13.95% -8.15% -6.78% 52.59% -30.30% -
  Horiz. % 74.60% 78.35% 91.05% 99.13% 106.35% 69.70% 100.00%
P/EPS 45.51 55.59 47.62 68.91 21.10 39.58 85.71 -34.30%
  QoQ % -18.13% 16.74% -30.90% 226.59% -46.69% -53.82% -
  Horiz. % 53.10% 64.86% 55.56% 80.40% 24.62% 46.18% 100.00%
EY 2.20 1.80 2.10 1.45 4.74 2.53 1.17 52.05%
  QoQ % 22.22% -14.29% 44.83% -69.41% 87.35% 116.24% -
  Horiz. % 188.03% 153.85% 179.49% 123.93% 405.13% 216.24% 100.00%
DY 0.00 0.00 0.00 0.00 3.20 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.75 0.75 0.81 0.88 0.94 0.68 0.92 -12.68%
  QoQ % 0.00% -7.41% -7.95% -6.38% 38.24% -26.09% -
  Horiz. % 81.52% 81.52% 88.04% 95.65% 102.17% 73.91% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 28/08/12 18/05/12 29/02/12 23/11/11 24/08/11 -
Price 0.1050 0.1200 0.1400 0.1500 0.1200 0.1200 0.1050 -
P/RPS 4.52 5.43 6.80 7.36 5.89 6.10 6.07 -17.77%
  QoQ % -16.76% -20.15% -7.61% 24.96% -3.44% 0.49% -
  Horiz. % 74.46% 89.46% 112.03% 121.25% 97.03% 100.49% 100.00%
P/EPS 39.82 55.59 51.28 73.83 16.88 50.00 75.00 -34.31%
  QoQ % -28.37% 8.40% -30.54% 337.38% -66.24% -33.33% -
  Horiz. % 53.09% 74.12% 68.37% 98.44% 22.51% 66.67% 100.00%
EY 2.51 1.80 1.95 1.35 5.93 2.00 1.33 52.42%
  QoQ % 39.44% -7.69% 44.44% -77.23% 196.50% 50.38% -
  Horiz. % 188.72% 135.34% 146.62% 101.50% 445.86% 150.38% 100.00%
DY 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.66 0.75 0.88 0.94 0.75 0.86 0.81 -12.71%
  QoQ % -12.00% -14.77% -6.38% 25.33% -12.79% 6.17% -
  Horiz. % 81.48% 92.59% 108.64% 116.05% 92.59% 106.17% 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.
 


 

240  331  561  1193 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.015 
 ARMADA 0.315+0.01 
 GPACKET-WB 0.26+0.005 
 SAPNRG-WA 0.12+0.005 
 HSI-H6S 0.165+0.02 
 HSI-H8E 0.29+0.015 
 HSI-C7E 0.215-0.015 
 KNM 0.39+0.015 
 MNC 0.100.00 
 KNM-WB 0.195+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
4. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
5. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
6. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
7. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers