Highlights

[BTECH] QoQ TTM Result on 2010-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     20.53%    YoY -     76.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 16,004 15,942 16,451 16,634 16,731 16,979 16,716 -2.86%
  QoQ % 0.39% -3.09% -1.10% -0.58% -1.46% 1.57% -
  Horiz. % 95.74% 95.37% 98.41% 99.51% 100.09% 101.57% 100.00%
PBT 1,715 1,838 2,057 2,010 1,862 1,806 1,286 21.18%
  QoQ % -6.69% -10.65% 2.34% 7.95% 3.10% 40.44% -
  Horiz. % 133.36% 142.92% 159.95% 156.30% 144.79% 140.44% 100.00%
Tax -830 -826 -559 -682 -753 -707 -830 -
  QoQ % -0.48% -47.76% 18.04% 9.43% -6.51% 14.82% -
  Horiz. % 100.00% 99.52% 67.35% 82.17% 90.72% 85.18% 100.00%
NP 885 1,012 1,498 1,328 1,109 1,099 456 55.65%
  QoQ % -12.55% -32.44% 12.80% 19.75% 0.91% 141.01% -
  Horiz. % 194.08% 221.93% 328.51% 291.23% 243.20% 241.01% 100.00%
NP to SH 909 1,057 1,577 1,397 1,159 1,153 512 46.67%
  QoQ % -14.00% -32.97% 12.88% 20.53% 0.52% 125.20% -
  Horiz. % 177.54% 206.45% 308.01% 272.85% 226.37% 225.20% 100.00%
Tax Rate 48.40 % 44.94 % 27.18 % 33.93 % 40.44 % 39.15 % 64.54 % -17.47%
  QoQ % 7.70% 65.34% -19.89% -16.10% 3.30% -39.34% -
  Horiz. % 74.99% 69.63% 42.11% 52.57% 62.66% 60.66% 100.00%
Total Cost 15,119 14,930 14,953 15,306 15,622 15,880 16,260 -4.74%
  QoQ % 1.27% -0.15% -2.31% -2.02% -1.62% -2.34% -
  Horiz. % 92.98% 91.82% 91.96% 94.13% 96.08% 97.66% 100.00%
Net Worth 37,599 31,885 32,270 30,631 31,015 30,830 29,039 18.81%
  QoQ % 17.92% -1.19% 5.35% -1.24% 0.60% 6.17% -
  Horiz. % 129.48% 109.80% 111.12% 105.48% 106.80% 106.17% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 37,599 31,885 32,270 30,631 31,015 30,830 29,039 18.81%
  QoQ % 17.92% -1.19% 5.35% -1.24% 0.60% 6.17% -
  Horiz. % 129.48% 109.80% 111.12% 105.48% 106.80% 106.17% 100.00%
NOSH 268,571 265,714 248,235 255,263 258,461 256,923 241,999 7.20%
  QoQ % 1.08% 7.04% -2.75% -1.24% 0.60% 6.17% -
  Horiz. % 110.98% 109.80% 102.58% 105.48% 106.80% 106.17% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.53 % 6.35 % 9.11 % 7.98 % 6.63 % 6.47 % 2.73 % 60.16%
  QoQ % -12.91% -30.30% 14.16% 20.36% 2.47% 137.00% -
  Horiz. % 202.56% 232.60% 333.70% 292.31% 242.86% 237.00% 100.00%
ROE 2.42 % 3.31 % 4.89 % 4.56 % 3.74 % 3.74 % 1.76 % 23.68%
  QoQ % -26.89% -32.31% 7.24% 21.93% 0.00% 112.50% -
  Horiz. % 137.50% 188.07% 277.84% 259.09% 212.50% 212.50% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 5.96 6.00 6.63 6.52 6.47 6.61 6.91 -9.40%
  QoQ % -0.67% -9.50% 1.69% 0.77% -2.12% -4.34% -
  Horiz. % 86.25% 86.83% 95.95% 94.36% 93.63% 95.66% 100.00%
EPS 0.34 0.40 0.64 0.55 0.45 0.45 0.21 37.92%
  QoQ % -15.00% -37.50% 16.36% 22.22% 0.00% 114.29% -
  Horiz. % 161.90% 190.48% 304.76% 261.90% 214.29% 214.29% 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 0.1400 0.1200 0.1300 0.1200 0.1200 0.1200 0.1200 10.83%
  QoQ % 16.67% -7.69% 8.33% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 100.00% 108.33% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 6.35 6.33 6.53 6.60 6.64 6.74 6.63 -2.84%
  QoQ % 0.32% -3.06% -1.06% -0.60% -1.48% 1.66% -
  Horiz. % 95.78% 95.48% 98.49% 99.55% 100.15% 101.66% 100.00%
EPS 0.36 0.42 0.63 0.55 0.46 0.46 0.20 48.03%
  QoQ % -14.29% -33.33% 14.55% 19.57% 0.00% 130.00% -
  Horiz. % 180.00% 210.00% 315.00% 275.00% 230.00% 230.00% 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 0.1492 0.1265 0.1281 0.1216 0.1231 0.1223 0.1152 18.84%
  QoQ % 17.94% -1.25% 5.35% -1.22% 0.65% 6.16% -
  Horiz. % 129.51% 109.81% 111.20% 105.56% 106.86% 106.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.1050 0.1100 0.1300 0.1200 0.1000 0.1100 0.1000 -
P/RPS 1.76 1.83 1.96 1.84 1.54 1.66 1.45 13.80%
  QoQ % -3.83% -6.63% 6.52% 19.48% -7.23% 14.48% -
  Horiz. % 121.38% 126.21% 135.17% 126.90% 106.21% 114.48% 100.00%
P/EPS 31.02 27.65 20.46 21.93 22.30 24.51 47.27 -24.50%
  QoQ % 12.19% 35.14% -6.70% -1.66% -9.02% -48.15% -
  Horiz. % 65.62% 58.49% 43.28% 46.39% 47.18% 51.85% 100.00%
EY 3.22 3.62 4.89 4.56 4.48 4.08 2.12 32.17%
  QoQ % -11.05% -25.97% 7.24% 1.79% 9.80% 92.45% -
  Horiz. % 151.89% 170.75% 230.66% 215.09% 211.32% 192.45% 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 0.75 0.92 1.00 1.00 0.83 0.92 0.83 -6.54%
  QoQ % -18.48% -8.00% 0.00% 20.48% -9.78% 10.84% -
  Horiz. % 90.36% 110.84% 120.48% 120.48% 100.00% 110.84% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 13/05/11 28/02/11 24/11/10 25/08/10 11/05/10 25/02/10 25/11/09 -
Price 0.1600 0.1050 0.1300 0.1000 0.1300 0.1200 0.1100 -
P/RPS 2.69 1.75 1.96 1.53 2.01 1.82 1.59 42.03%
  QoQ % 53.71% -10.71% 28.10% -23.88% 10.44% 14.47% -
  Horiz. % 169.18% 110.06% 123.27% 96.23% 126.42% 114.47% 100.00%
P/EPS 47.27 26.40 20.46 18.27 28.99 26.74 51.99 -6.15%
  QoQ % 79.05% 29.03% 11.99% -36.98% 8.41% -48.57% -
  Horiz. % 90.92% 50.78% 39.35% 35.14% 55.76% 51.43% 100.00%
EY 2.12 3.79 4.89 5.47 3.45 3.74 1.92 6.84%
  QoQ % -44.06% -22.49% -10.60% 58.55% -7.75% 94.79% -
  Horiz. % 110.42% 197.40% 254.69% 284.90% 179.69% 194.79% 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 1.14 0.88 1.00 0.83 1.08 1.00 0.92 15.38%
  QoQ % 29.55% -12.00% 20.48% -23.15% 8.00% 8.70% -
  Horiz. % 123.91% 95.65% 108.70% 90.22% 117.39% 108.70% 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