Highlights

[BTECH] QoQ TTM Result on 2009-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -27.65%    YoY -     -50.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 16,731 16,979 16,716 16,969 17,654 18,601 19,628 -10.11%
  QoQ % -1.46% 1.57% -1.49% -3.88% -5.09% -5.23% -
  Horiz. % 85.24% 86.50% 85.16% 86.45% 89.94% 94.77% 100.00%
PBT 1,862 1,806 1,286 1,488 1,700 2,075 2,232 -11.39%
  QoQ % 3.10% 40.44% -13.58% -12.47% -18.07% -7.03% -
  Horiz. % 83.42% 80.91% 57.62% 66.67% 76.16% 92.97% 100.00%
Tax -753 -707 -830 -743 -641 -660 -578 19.30%
  QoQ % -6.51% 14.82% -11.71% -15.91% 2.88% -14.19% -
  Horiz. % 130.28% 122.32% 143.60% 128.55% 110.90% 114.19% 100.00%
NP 1,109 1,099 456 745 1,059 1,415 1,654 -23.41%
  QoQ % 0.91% 141.01% -38.79% -29.65% -25.16% -14.45% -
  Horiz. % 67.05% 66.44% 27.57% 45.04% 64.03% 85.55% 100.00%
NP to SH 1,159 1,153 512 793 1,096 1,404 1,575 -18.51%
  QoQ % 0.52% 125.20% -35.44% -27.65% -21.94% -10.86% -
  Horiz. % 73.59% 73.21% 32.51% 50.35% 69.59% 89.14% 100.00%
Tax Rate 40.44 % 39.15 % 64.54 % 49.93 % 37.71 % 31.81 % 25.90 % 34.62%
  QoQ % 3.30% -39.34% 29.26% 32.41% 18.55% 22.82% -
  Horiz. % 156.14% 151.16% 249.19% 192.78% 145.60% 122.82% 100.00%
Total Cost 15,622 15,880 16,260 16,224 16,595 17,186 17,974 -8.93%
  QoQ % -1.62% -2.34% 0.22% -2.24% -3.44% -4.38% -
  Horiz. % 86.91% 88.35% 90.46% 90.26% 92.33% 95.62% 100.00%
Net Worth 31,015 30,830 29,039 29,639 30,461 30,699 29,885 2.51%
  QoQ % 0.60% 6.17% -2.02% -2.70% -0.78% 2.72% -
  Horiz. % 103.78% 103.16% 97.17% 99.18% 101.93% 102.72% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 31,015 30,830 29,039 29,639 30,461 30,699 29,885 2.51%
  QoQ % 0.60% 6.17% -2.02% -2.70% -0.78% 2.72% -
  Horiz. % 103.78% 103.16% 97.17% 99.18% 101.93% 102.72% 100.00%
NOSH 258,461 256,923 241,999 246,999 253,846 255,833 249,047 2.51%
  QoQ % 0.60% 6.17% -2.02% -2.70% -0.78% 2.72% -
  Horiz. % 103.78% 103.16% 97.17% 99.18% 101.93% 102.72% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.63 % 6.47 % 2.73 % 4.39 % 6.00 % 7.61 % 8.43 % -14.81%
  QoQ % 2.47% 137.00% -37.81% -26.83% -21.16% -9.73% -
  Horiz. % 78.65% 76.75% 32.38% 52.08% 71.17% 90.27% 100.00%
ROE 3.74 % 3.74 % 1.76 % 2.68 % 3.60 % 4.57 % 5.27 % -20.45%
  QoQ % 0.00% 112.50% -34.33% -25.56% -21.23% -13.28% -
  Horiz. % 70.97% 70.97% 33.40% 50.85% 68.31% 86.72% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 6.47 6.61 6.91 6.87 6.95 7.27 7.88 -12.33%
  QoQ % -2.12% -4.34% 0.58% -1.15% -4.40% -7.74% -
  Horiz. % 82.11% 83.88% 87.69% 87.18% 88.20% 92.26% 100.00%
EPS 0.45 0.45 0.21 0.32 0.43 0.55 0.63 -20.11%
  QoQ % 0.00% 114.29% -34.38% -25.58% -21.82% -12.70% -
  Horiz. % 71.43% 71.43% 33.33% 50.79% 68.25% 87.30% 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 - 252,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 6.64 6.74 6.63 6.73 7.01 7.38 7.79 -10.11%
  QoQ % -1.48% 1.66% -1.49% -3.99% -5.01% -5.26% -
  Horiz. % 85.24% 86.52% 85.11% 86.39% 89.99% 94.74% 100.00%
EPS 0.46 0.46 0.20 0.31 0.43 0.56 0.63 -18.93%
  QoQ % 0.00% 130.00% -35.48% -27.91% -23.21% -11.11% -
  Horiz. % 73.02% 73.02% 31.75% 49.21% 68.25% 88.89% 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 0.1231 0.1223 0.1152 0.1176 0.1209 0.1218 0.1186 2.52%
  QoQ % 0.65% 6.16% -2.04% -2.73% -0.74% 2.70% -
  Horiz. % 103.79% 103.12% 97.13% 99.16% 101.94% 102.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.1000 0.1100 0.1000 0.1100 0.1000 0.1500 0.2000 -
P/RPS 1.54 1.66 1.45 1.60 1.44 2.06 2.54 -28.39%
  QoQ % -7.23% 14.48% -9.37% 11.11% -30.10% -18.90% -
  Horiz. % 60.63% 65.35% 57.09% 62.99% 56.69% 81.10% 100.00%
P/EPS 22.30 24.51 47.27 34.26 23.16 27.33 31.63 -20.80%
  QoQ % -9.02% -48.15% 37.97% 47.93% -15.26% -13.59% -
  Horiz. % 70.50% 77.49% 149.45% 108.31% 73.22% 86.41% 100.00%
EY 4.48 4.08 2.12 2.92 4.32 3.66 3.16 26.23%
  QoQ % 9.80% 92.45% -27.40% -32.41% 18.03% 15.82% -
  Horiz. % 141.77% 129.11% 67.09% 92.41% 136.71% 115.82% 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 0.83 0.92 0.83 0.92 0.83 1.25 1.67 -37.28%
  QoQ % -9.78% 10.84% -9.78% 10.84% -33.60% -25.15% -
  Horiz. % 49.70% 55.09% 49.70% 55.09% 49.70% 74.85% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 11/05/10 25/02/10 25/11/09 26/08/09 14/05/09 23/02/09 18/11/08 -
Price 0.1300 0.1200 0.1100 0.1200 0.1300 0.1500 0.2900 -
P/RPS 2.01 1.82 1.59 1.75 1.87 2.06 3.68 -33.21%
  QoQ % 10.44% 14.47% -9.14% -6.42% -9.22% -44.02% -
  Horiz. % 54.62% 49.46% 43.21% 47.55% 50.82% 55.98% 100.00%
P/EPS 28.99 26.74 51.99 37.38 30.11 27.33 45.86 -26.36%
  QoQ % 8.41% -48.57% 39.09% 24.14% 10.17% -40.41% -
  Horiz. % 63.21% 58.31% 113.37% 81.51% 65.66% 59.59% 100.00%
EY 3.45 3.74 1.92 2.68 3.32 3.66 2.18 35.84%
  QoQ % -7.75% 94.79% -28.36% -19.28% -9.29% 67.89% -
  Horiz. % 158.26% 171.56% 88.07% 122.94% 152.29% 167.89% 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 1.08 1.00 0.92 1.00 1.08 1.25 2.42 -41.63%
  QoQ % 8.00% 8.70% -8.00% -7.41% -13.60% -48.35% -
  Horiz. % 44.63% 41.32% 38.02% 41.32% 44.63% 51.65% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
3. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
4. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
5. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
6. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers