Highlights

[BTECH] QoQ Quarter Result on 2017-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 22-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     223.16%    YoY -     -30.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 5,721 7,210 6,641 6,188 6,660 8,333 6,875 -11.50%
  QoQ % -20.65% 8.57% 7.32% -7.09% -20.08% 21.21% -
  Horiz. % 83.21% 104.87% 96.60% 90.01% 96.87% 121.21% 100.00%
PBT 826 1,552 1,451 1,709 400 1,635 1,817 -40.79%
  QoQ % -46.78% 6.96% -15.10% 327.25% -75.54% -10.02% -
  Horiz. % 45.46% 85.42% 79.86% 94.06% 22.01% 89.98% 100.00%
Tax -328 -367 -357 -474 2 -380 -438 -17.49%
  QoQ % 10.63% -2.80% 24.68% -23,800.00% 100.53% 13.24% -
  Horiz. % 74.89% 83.79% 81.51% 108.22% -0.46% 86.76% 100.00%
NP 498 1,185 1,094 1,235 402 1,255 1,379 -49.19%
  QoQ % -57.97% 8.32% -11.42% 207.21% -67.97% -8.99% -
  Horiz. % 36.11% 85.93% 79.33% 89.56% 29.15% 91.01% 100.00%
NP to SH 476 1,151 1,101 1,270 393 1,252 1,365 -50.36%
  QoQ % -58.64% 4.54% -13.31% 223.16% -68.61% -8.28% -
  Horiz. % 34.87% 84.32% 80.66% 93.04% 28.79% 91.72% 100.00%
Tax Rate 39.71 % 23.65 % 24.60 % 27.74 % -0.50 % 23.24 % 24.11 % 39.34%
  QoQ % 67.91% -3.86% -11.32% 5,648.00% -102.15% -3.61% -
  Horiz. % 164.70% 98.09% 102.03% 115.06% -2.07% 96.39% 100.00%
Total Cost 5,223 6,025 5,547 4,953 6,258 7,078 5,496 -3.33%
  QoQ % -13.31% 8.62% 11.99% -20.85% -11.59% 28.78% -
  Horiz. % 95.03% 109.63% 100.93% 90.12% 113.86% 128.78% 100.00%
Net Worth 55,439 55,439 55,439 57,960 55,439 55,439 55,439 -
  QoQ % 0.00% 0.00% -4.35% 4.55% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 104.55% 100.00% 100.00% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 2,016 - 2,016 - 2,016 - 1,839 6.28%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.59% 0.00% 109.59% 0.00% 109.59% 0.00% 100.00%
Div Payout % 423.53 % - % 183.11 % - % 512.98 % - % 134.77 % 114.10%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 314.26% 0.00% 135.87% 0.00% 380.63% 0.00% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 55,439 55,439 55,439 57,960 55,439 55,439 55,439 -
  QoQ % 0.00% 0.00% -4.35% 4.55% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 104.55% 100.00% 100.00% 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 8.70 % 16.44 % 16.47 % 19.96 % 6.04 % 15.06 % 20.06 % -42.62%
  QoQ % -47.08% -0.18% -17.48% 230.46% -59.89% -24.93% -
  Horiz. % 43.37% 81.95% 82.10% 99.50% 30.11% 75.07% 100.00%
ROE 0.86 % 2.08 % 1.99 % 2.19 % 0.71 % 2.26 % 2.46 % -50.28%
  QoQ % -58.65% 4.52% -9.13% 208.45% -68.58% -8.13% -
  Horiz. % 34.96% 84.55% 80.89% 89.02% 28.86% 91.87% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2.27 2.86 2.64 2.46 2.64 3.31 2.73 -11.55%
  QoQ % -20.63% 8.33% 7.32% -6.82% -20.24% 21.25% -
  Horiz. % 83.15% 104.76% 96.70% 90.11% 96.70% 121.25% 100.00%
EPS 0.19 0.46 0.44 0.50 0.16 0.50 0.54 -50.07%
  QoQ % -58.70% 4.55% -12.00% 212.50% -68.00% -7.41% -
  Horiz. % 35.19% 85.19% 81.48% 92.59% 29.63% 92.59% 100.00%
DPS 0.80 0.00 0.80 0.00 0.80 0.00 0.73 6.28%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.59% 0.00% 109.59% 0.00% 109.59% 0.00% 100.00%
NAPS 0.2200 0.2200 0.2200 0.2300 0.2200 0.2200 0.2200 -
  QoQ % 0.00% 0.00% -4.35% 4.55% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 104.55% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,210
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2.27 2.86 2.64 2.46 2.64 3.31 2.73 -11.55%
  QoQ % -20.63% 8.33% 7.32% -6.82% -20.24% 21.25% -
  Horiz. % 83.15% 104.76% 96.70% 90.11% 96.70% 121.25% 100.00%
EPS 0.19 0.46 0.44 0.50 0.16 0.50 0.54 -50.07%
  QoQ % -58.70% 4.55% -12.00% 212.50% -68.00% -7.41% -
  Horiz. % 35.19% 85.19% 81.48% 92.59% 29.63% 92.59% 100.00%
DPS 0.80 0.00 0.80 0.00 0.80 0.00 0.73 6.28%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.59% 0.00% 109.59% 0.00% 109.59% 0.00% 100.00%
NAPS 0.2200 0.2200 0.2200 0.2300 0.2200 0.2200 0.2200 -
  QoQ % 0.00% 0.00% -4.35% 4.55% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 104.55% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.2900 0.3250 0.3300 0.3600 0.3400 0.3200 0.3750 -
P/RPS 12.77 11.36 12.52 14.66 12.86 9.68 13.75 -4.80%
  QoQ % 12.41% -9.27% -14.60% 14.00% 32.85% -29.60% -
  Horiz. % 92.87% 82.62% 91.05% 106.62% 93.53% 70.40% 100.00%
P/EPS 153.53 71.16 75.53 71.43 218.02 64.41 69.23 69.81%
  QoQ % 115.75% -5.79% 5.74% -67.24% 238.49% -6.96% -
  Horiz. % 221.77% 102.79% 109.10% 103.18% 314.92% 93.04% 100.00%
EY 0.65 1.41 1.32 1.40 0.46 1.55 1.44 -41.07%
  QoQ % -53.90% 6.82% -5.71% 204.35% -70.32% 7.64% -
  Horiz. % 45.14% 97.92% 91.67% 97.22% 31.94% 107.64% 100.00%
DY 2.76 0.00 2.42 0.00 2.35 0.00 1.95 25.98%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 141.54% 0.00% 124.10% 0.00% 120.51% 0.00% 100.00%
P/NAPS 1.32 1.48 1.50 1.57 1.55 1.45 1.70 -15.48%
  QoQ % -10.81% -1.33% -4.46% 1.29% 6.90% -14.71% -
  Horiz. % 77.65% 87.06% 88.24% 92.35% 91.18% 85.29% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 21/11/17 25/08/17 22/05/17 24/02/17 22/11/16 25/08/16 -
Price 0.3200 0.3000 0.3200 0.3750 0.3550 0.3500 0.3550 -
P/RPS 14.10 10.49 12.14 15.27 13.43 10.58 13.01 5.49%
  QoQ % 34.41% -13.59% -20.50% 13.70% 26.94% -18.68% -
  Horiz. % 108.38% 80.63% 93.31% 117.37% 103.23% 81.32% 100.00%
P/EPS 169.41 65.68 73.24 74.41 227.63 70.45 65.54 88.02%
  QoQ % 157.93% -10.32% -1.57% -67.31% 223.11% 7.49% -
  Horiz. % 258.48% 100.21% 111.75% 113.53% 347.31% 107.49% 100.00%
EY 0.59 1.52 1.37 1.34 0.44 1.42 1.53 -46.93%
  QoQ % -61.18% 10.95% 2.24% 204.55% -69.01% -7.19% -
  Horiz. % 38.56% 99.35% 89.54% 87.58% 28.76% 92.81% 100.00%
DY 2.50 0.00 2.50 0.00 2.25 0.00 2.06 13.74%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 121.36% 0.00% 121.36% 0.00% 109.22% 0.00% 100.00%
P/NAPS 1.45 1.36 1.45 1.63 1.61 1.59 1.61 -6.72%
  QoQ % 6.62% -6.21% -11.04% 1.24% 1.26% -1.24% -
  Horiz. % 90.06% 84.47% 90.06% 101.24% 100.00% 98.76% 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.
 


 

373  386  479  674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.9450.00 
 ARMADA 0.23-0.015 
 TIGER 0.06-0.01 
 MRCB 1.07+0.01 
 KNM 0.205+0.01 
 EKOVEST-WB 0.45+0.005 
 XINGHE 0.03+0.005 
 IMPIANA 0.05+0.005 
 DAYA 0.010.00 
 IRIS 0.185+0.005 
Partners & Brokers