Highlights

[BTECH] QoQ Quarter Result on 2013-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     15.47%    YoY -     50.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 6,622 6,394 6,348 5,188 5,863 5,568 5,191 17.57%
  QoQ % 3.57% 0.72% 22.36% -11.51% 5.30% 7.26% -
  Horiz. % 127.57% 123.17% 122.29% 99.94% 112.95% 107.26% 100.00%
PBT 929 1,235 1,391 1,052 1,142 907 947 -1.27%
  QoQ % -24.78% -11.21% 32.22% -7.88% 25.91% -4.22% -
  Horiz. % 98.10% 130.41% 146.88% 111.09% 120.59% 95.78% 100.00%
Tax -243 -327 -344 -270 -451 -304 -229 4.02%
  QoQ % 25.69% 4.94% -27.41% 40.13% -48.36% -32.75% -
  Horiz. % 106.11% 142.79% 150.22% 117.90% 196.94% 132.75% 100.00%
NP 686 908 1,047 782 691 603 718 -2.99%
  QoQ % -24.45% -13.28% 33.89% 13.17% 14.59% -16.02% -
  Horiz. % 95.54% 126.46% 145.82% 108.91% 96.24% 83.98% 100.00%
NP to SH 712 851 1,018 769 666 544 688 2.31%
  QoQ % -16.33% -16.40% 32.38% 15.47% 22.43% -20.93% -
  Horiz. % 103.49% 123.69% 147.97% 111.77% 96.80% 79.07% 100.00%
Tax Rate 26.16 % 26.48 % 24.73 % 25.67 % 39.49 % 33.52 % 24.18 % 5.37%
  QoQ % -1.21% 7.08% -3.66% -35.00% 17.81% 38.63% -
  Horiz. % 108.19% 109.51% 102.27% 106.16% 163.32% 138.63% 100.00%
Total Cost 5,936 5,486 5,301 4,406 5,172 4,965 4,473 20.70%
  QoQ % 8.20% 3.49% 20.31% -14.81% 4.17% 11.00% -
  Horiz. % 132.71% 122.65% 118.51% 98.50% 115.63% 111.00% 100.00%
Net Worth 42,840 42,840 40,319 42,840 40,414 40,319 40,319 4.11%
  QoQ % 0.00% 6.25% -5.88% 6.00% 0.24% 0.00% -
  Horiz. % 106.25% 106.25% 100.00% 106.25% 100.24% 100.00% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 42,840 42,840 40,319 42,840 40,414 40,319 40,319 4.11%
  QoQ % 0.00% 6.25% -5.88% 6.00% 0.24% 0.00% -
  Horiz. % 106.25% 106.25% 100.00% 106.25% 100.24% 100.00% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,592 252,000 252,000 -
  QoQ % 0.00% 0.00% 0.00% -0.23% 0.24% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.24% 100.00% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.36 % 14.20 % 16.49 % 15.07 % 11.79 % 10.83 % 13.83 % -17.47%
  QoQ % -27.04% -13.89% 9.42% 27.82% 8.86% -21.69% -
  Horiz. % 74.91% 102.68% 119.23% 108.97% 85.25% 78.31% 100.00%
ROE 1.66 % 1.99 % 2.52 % 1.80 % 1.65 % 1.35 % 1.71 % -1.95%
  QoQ % -16.58% -21.03% 40.00% 9.09% 22.22% -21.05% -
  Horiz. % 97.08% 116.37% 147.37% 105.26% 96.49% 78.95% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.63 2.54 2.52 2.06 2.32 2.21 2.06 17.63%
  QoQ % 3.54% 0.79% 22.33% -11.21% 4.98% 7.28% -
  Horiz. % 127.67% 123.30% 122.33% 100.00% 112.62% 107.28% 100.00%
EPS 0.28 0.34 0.40 0.31 0.26 0.22 0.27 2.45%
  QoQ % -17.65% -15.00% 29.03% 19.23% 18.18% -18.52% -
  Horiz. % 103.70% 125.93% 148.15% 114.81% 96.30% 81.48% 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 0.1700 0.1700 0.1600 0.1700 0.1600 0.1600 0.1600 4.11%
  QoQ % 0.00% 6.25% -5.88% 6.25% 0.00% 0.00% -
  Horiz. % 106.25% 106.25% 100.00% 106.25% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,210
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.63 2.54 2.52 2.06 2.33 2.21 2.06 17.63%
  QoQ % 3.54% 0.79% 22.33% -11.59% 5.43% 7.28% -
  Horiz. % 127.67% 123.30% 122.33% 100.00% 113.11% 107.28% 100.00%
EPS 0.28 0.34 0.40 0.31 0.26 0.22 0.27 2.45%
  QoQ % -17.65% -15.00% 29.03% 19.23% 18.18% -18.52% -
  Horiz. % 103.70% 125.93% 148.15% 114.81% 96.30% 81.48% 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 0.1700 0.1700 0.1600 0.1700 0.1604 0.1600 0.1600 4.11%
  QoQ % 0.00% 6.25% -5.88% 5.99% 0.25% 0.00% -
  Horiz. % 106.25% 106.25% 100.00% 106.25% 100.25% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.1700 0.1650 0.1500 0.1400 0.1200 0.1200 0.1300 -
P/RPS 6.47 6.50 5.95 6.80 5.17 5.43 6.31 1.68%
  QoQ % -0.46% 9.24% -12.50% 31.53% -4.79% -13.95% -
  Horiz. % 102.54% 103.01% 94.29% 107.77% 81.93% 86.05% 100.00%
P/EPS 60.17 48.86 37.13 45.88 45.51 55.59 47.62 16.83%
  QoQ % 23.15% 31.59% -19.07% 0.81% -18.13% 16.74% -
  Horiz. % 126.35% 102.60% 77.97% 96.35% 95.57% 116.74% 100.00%
EY 1.66 2.05 2.69 2.18 2.20 1.80 2.10 -14.47%
  QoQ % -19.02% -23.79% 23.39% -0.91% 22.22% -14.29% -
  Horiz. % 79.05% 97.62% 128.10% 103.81% 104.76% 85.71% 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 0.97 0.94 0.82 0.75 0.75 0.81 15.04%
  QoQ % 3.09% 3.19% 14.63% 9.33% 0.00% -7.41% -
  Horiz. % 123.46% 119.75% 116.05% 101.23% 92.59% 92.59% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 20/11/13 27/08/13 28/05/13 27/02/13 27/11/12 28/08/12 -
Price 0.1700 0.1700 0.1550 0.1500 0.1050 0.1200 0.1400 -
P/RPS 6.47 6.70 6.15 7.29 4.52 5.43 6.80 -3.25%
  QoQ % -3.43% 8.94% -15.64% 61.28% -16.76% -20.15% -
  Horiz. % 95.15% 98.53% 90.44% 107.21% 66.47% 79.85% 100.00%
P/EPS 60.17 50.34 38.37 49.15 39.82 55.59 51.28 11.21%
  QoQ % 19.53% 31.20% -21.93% 23.43% -28.37% 8.40% -
  Horiz. % 117.34% 98.17% 74.82% 95.85% 77.65% 108.40% 100.00%
EY 1.66 1.99 2.61 2.03 2.51 1.80 1.95 -10.15%
  QoQ % -16.58% -23.75% 28.57% -19.12% 39.44% -7.69% -
  Horiz. % 85.13% 102.05% 133.85% 104.10% 128.72% 92.31% 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 1.00 0.97 0.88 0.66 0.75 0.88 8.87%
  QoQ % 0.00% 3.09% 10.23% 33.33% -12.00% -14.77% -
  Horiz. % 113.64% 113.64% 110.23% 100.00% 75.00% 85.23% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers