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.
 


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
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

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. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist
3. What are my stock tips? kcchongnz kcchongnz blog
4. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
5. Why I Think Markets Are Too Optimistic - SalvadorDali Good Articles to Share
6. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
7. DUFU technology product used for Covid-19 detection? News1
8. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
Partners & Brokers