Highlights

[BTECH] QoQ TTM Result on 2011-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -13.31%    YoY -     -43.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 19,911 18,546 17,041 16,329 16,004 15,942 16,451 13.56%
  QoQ % 7.36% 8.83% 4.36% 2.03% 0.39% -3.09% -
  Horiz. % 121.03% 112.73% 103.59% 99.26% 97.28% 96.91% 100.00%
PBT 4,591 4,167 2,025 1,648 1,715 1,838 2,057 70.70%
  QoQ % 10.18% 105.78% 22.88% -3.91% -6.69% -10.65% -
  Horiz. % 223.19% 202.58% 98.44% 80.12% 83.37% 89.35% 100.00%
Tax -1,144 -1,067 -1,020 -848 -830 -826 -559 61.12%
  QoQ % -7.22% -4.61% -20.28% -2.17% -0.48% -47.76% -
  Horiz. % 204.65% 190.88% 182.47% 151.70% 148.48% 147.76% 100.00%
NP 3,447 3,100 1,005 800 885 1,012 1,498 74.21%
  QoQ % 11.19% 208.46% 25.62% -9.60% -12.55% -32.44% -
  Horiz. % 230.11% 206.94% 67.09% 53.40% 59.08% 67.56% 100.00%
NP to SH 3,346 3,022 966 788 909 1,057 1,577 65.04%
  QoQ % 10.72% 212.84% 22.59% -13.31% -14.00% -32.97% -
  Horiz. % 212.18% 191.63% 61.26% 49.97% 57.64% 67.03% 100.00%
Tax Rate 24.92 % 25.61 % 50.37 % 51.46 % 48.40 % 44.94 % 27.18 % -5.62%
  QoQ % -2.69% -49.16% -2.12% 6.32% 7.70% 65.34% -
  Horiz. % 91.69% 94.22% 185.32% 189.33% 178.07% 165.34% 100.00%
Total Cost 16,464 15,446 16,036 15,529 15,119 14,930 14,953 6.62%
  QoQ % 6.59% -3.68% 3.26% 2.71% 1.27% -0.15% -
  Horiz. % 110.10% 103.30% 107.24% 103.85% 101.11% 99.85% 100.00%
Net Worth 40,319 42,079 35,000 33,799 37,599 31,885 32,270 15.99%
  QoQ % -4.18% 20.23% 3.55% -10.11% 17.92% -1.19% -
  Horiz. % 124.94% 130.40% 108.46% 104.74% 116.51% 98.81% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 1,262 1,262 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
Div Payout % 37.73 % 41.77 % - % - % - % - % - % -
  QoQ % -9.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.33% 100.00% - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 40,319 42,079 35,000 33,799 37,599 31,885 32,270 15.99%
  QoQ % -4.18% 20.23% 3.55% -10.11% 17.92% -1.19% -
  Horiz. % 124.94% 130.40% 108.46% 104.74% 116.51% 98.81% 100.00%
NOSH 252,000 262,999 250,000 259,999 268,571 265,714 248,235 1.01%
  QoQ % -4.18% 5.20% -3.85% -3.19% 1.08% 7.04% -
  Horiz. % 101.52% 105.95% 100.71% 104.74% 108.19% 107.04% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 17.31 % 16.72 % 5.90 % 4.90 % 5.53 % 6.35 % 9.11 % 53.35%
  QoQ % 3.53% 183.39% 20.41% -11.39% -12.91% -30.30% -
  Horiz. % 190.01% 183.53% 64.76% 53.79% 60.70% 69.70% 100.00%
ROE 8.30 % 7.18 % 2.76 % 2.33 % 2.42 % 3.31 % 4.89 % 42.25%
  QoQ % 15.60% 160.14% 18.45% -3.72% -26.89% -32.31% -
  Horiz. % 169.73% 146.83% 56.44% 47.65% 49.49% 67.69% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 7.90 7.05 6.82 6.28 5.96 6.00 6.63 12.38%
  QoQ % 12.06% 3.37% 8.60% 5.37% -0.67% -9.50% -
  Horiz. % 119.16% 106.33% 102.87% 94.72% 89.89% 90.50% 100.00%
EPS 1.33 1.15 0.39 0.30 0.34 0.40 0.64 62.78%
  QoQ % 15.65% 194.87% 30.00% -11.76% -15.00% -37.50% -
  Horiz. % 207.81% 179.69% 60.94% 46.88% 53.12% 62.50% 100.00%
DPS 0.50 0.48 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 4.17% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.17% 100.00% - - - - -
NAPS 0.1600 0.1600 0.1400 0.1300 0.1400 0.1200 0.1300 14.83%
  QoQ % 0.00% 14.29% 7.69% -7.14% 16.67% -7.69% -
  Horiz. % 123.08% 123.08% 107.69% 100.00% 107.69% 92.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 7.90 7.36 6.76 6.48 6.35 6.33 6.53 13.53%
  QoQ % 7.34% 8.88% 4.32% 2.05% 0.32% -3.06% -
  Horiz. % 120.98% 112.71% 103.52% 99.23% 97.24% 96.94% 100.00%
EPS 1.33 1.20 0.38 0.31 0.36 0.42 0.63 64.49%
  QoQ % 10.83% 215.79% 22.58% -13.89% -14.29% -33.33% -
  Horiz. % 211.11% 190.48% 60.32% 49.21% 57.14% 66.67% 100.00%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 0.1600 0.1670 0.1389 0.1341 0.1492 0.1265 0.1281 15.96%
  QoQ % -4.19% 20.23% 3.58% -10.12% 17.94% -1.25% -
  Horiz. % 124.90% 130.37% 108.43% 104.68% 116.47% 98.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.1400 0.1500 0.0950 0.1200 0.1050 0.1100 0.1300 -
P/RPS 1.77 2.13 1.39 1.91 1.76 1.83 1.96 -6.57%
  QoQ % -16.90% 53.24% -27.23% 8.52% -3.83% -6.63% -
  Horiz. % 90.31% 108.67% 70.92% 97.45% 89.80% 93.37% 100.00%
P/EPS 10.54 13.05 24.59 39.59 31.02 27.65 20.46 -35.71%
  QoQ % -19.23% -46.93% -37.89% 27.63% 12.19% 35.14% -
  Horiz. % 51.52% 63.78% 120.19% 193.50% 151.61% 135.14% 100.00%
EY 9.48 7.66 4.07 2.53 3.22 3.62 4.89 55.41%
  QoQ % 23.76% 88.21% 60.87% -21.43% -11.05% -25.97% -
  Horiz. % 193.87% 156.65% 83.23% 51.74% 65.85% 74.03% 100.00%
DY 3.58 3.20 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 11.87% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.88% 100.00% - - - - -
P/NAPS 0.88 0.94 0.68 0.92 0.75 0.92 1.00 -8.16%
  QoQ % -6.38% 38.24% -26.09% 22.67% -18.48% -8.00% -
  Horiz. % 88.00% 94.00% 68.00% 92.00% 75.00% 92.00% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 18/05/12 29/02/12 23/11/11 24/08/11 13/05/11 28/02/11 24/11/10 -
Price 0.1500 0.1200 0.1200 0.1050 0.1600 0.1050 0.1300 -
P/RPS 1.90 1.70 1.76 1.67 2.69 1.75 1.96 -2.05%
  QoQ % 11.76% -3.41% 5.39% -37.92% 53.71% -10.71% -
  Horiz. % 96.94% 86.73% 89.80% 85.20% 137.24% 89.29% 100.00%
P/EPS 11.30 10.44 31.06 34.64 47.27 26.40 20.46 -32.66%
  QoQ % 8.24% -66.39% -10.33% -26.72% 79.05% 29.03% -
  Horiz. % 55.23% 51.03% 151.81% 169.31% 231.04% 129.03% 100.00%
EY 8.85 9.58 3.22 2.89 2.12 3.79 4.89 48.46%
  QoQ % -7.62% 197.52% 11.42% 36.32% -44.06% -22.49% -
  Horiz. % 180.98% 195.91% 65.85% 59.10% 43.35% 77.51% 100.00%
DY 3.34 4.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -16.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.50% 100.00% - - - - -
P/NAPS 0.94 0.75 0.86 0.81 1.14 0.88 1.00 -4.04%
  QoQ % 25.33% -12.79% 6.17% -28.95% 29.55% -12.00% -
  Horiz. % 94.00% 75.00% 86.00% 81.00% 114.00% 88.00% 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.
 


 

367  299  548  1082 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 HSI-H8F 0.335-0.01 
 MLAB 0.06-0.005 
 BORNOIL 0.0450.00 
 HSI-C7K 0.375+0.01 
 HHGROUP 0.06-0.015 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers