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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers