Highlights

[BTECH] QoQ TTM Result on 2009-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -35.44%    YoY -     -67.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 16,634 16,731 16,979 16,716 16,969 17,654 18,601 -7.20%
  QoQ % -0.58% -1.46% 1.57% -1.49% -3.88% -5.09% -
  Horiz. % 89.43% 89.95% 91.28% 89.87% 91.23% 94.91% 100.00%
PBT 2,010 1,862 1,806 1,286 1,488 1,700 2,075 -2.11%
  QoQ % 7.95% 3.10% 40.44% -13.58% -12.47% -18.07% -
  Horiz. % 96.87% 89.73% 87.04% 61.98% 71.71% 81.93% 100.00%
Tax -682 -753 -707 -830 -743 -641 -660 2.22%
  QoQ % 9.43% -6.51% 14.82% -11.71% -15.91% 2.88% -
  Horiz. % 103.33% 114.09% 107.12% 125.76% 112.58% 97.12% 100.00%
NP 1,328 1,109 1,099 456 745 1,059 1,415 -4.15%
  QoQ % 19.75% 0.91% 141.01% -38.79% -29.65% -25.16% -
  Horiz. % 93.85% 78.37% 77.67% 32.23% 52.65% 74.84% 100.00%
NP to SH 1,397 1,159 1,153 512 793 1,096 1,404 -0.33%
  QoQ % 20.53% 0.52% 125.20% -35.44% -27.65% -21.94% -
  Horiz. % 99.50% 82.55% 82.12% 36.47% 56.48% 78.06% 100.00%
Tax Rate 33.93 % 40.44 % 39.15 % 64.54 % 49.93 % 37.71 % 31.81 % 4.41%
  QoQ % -16.10% 3.30% -39.34% 29.26% 32.41% 18.55% -
  Horiz. % 106.66% 127.13% 123.07% 202.89% 156.96% 118.55% 100.00%
Total Cost 15,306 15,622 15,880 16,260 16,224 16,595 17,186 -7.45%
  QoQ % -2.02% -1.62% -2.34% 0.22% -2.24% -3.44% -
  Horiz. % 89.06% 90.90% 92.40% 94.61% 94.40% 96.56% 100.00%
Net Worth 30,631 31,015 30,830 29,039 29,639 30,461 30,699 -0.15%
  QoQ % -1.24% 0.60% 6.17% -2.02% -2.70% -0.78% -
  Horiz. % 99.78% 101.03% 100.43% 94.59% 96.55% 99.22% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 30,631 31,015 30,830 29,039 29,639 30,461 30,699 -0.15%
  QoQ % -1.24% 0.60% 6.17% -2.02% -2.70% -0.78% -
  Horiz. % 99.78% 101.03% 100.43% 94.59% 96.55% 99.22% 100.00%
NOSH 255,263 258,461 256,923 241,999 246,999 253,846 255,833 -0.15%
  QoQ % -1.24% 0.60% 6.17% -2.02% -2.70% -0.78% -
  Horiz. % 99.78% 101.03% 100.43% 94.59% 96.55% 99.22% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.98 % 6.63 % 6.47 % 2.73 % 4.39 % 6.00 % 7.61 % 3.22%
  QoQ % 20.36% 2.47% 137.00% -37.81% -26.83% -21.16% -
  Horiz. % 104.86% 87.12% 85.02% 35.87% 57.69% 78.84% 100.00%
ROE 4.56 % 3.74 % 3.74 % 1.76 % 2.68 % 3.60 % 4.57 % -0.15%
  QoQ % 21.93% 0.00% 112.50% -34.33% -25.56% -21.23% -
  Horiz. % 99.78% 81.84% 81.84% 38.51% 58.64% 78.77% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 6.52 6.47 6.61 6.91 6.87 6.95 7.27 -7.02%
  QoQ % 0.77% -2.12% -4.34% 0.58% -1.15% -4.40% -
  Horiz. % 89.68% 89.00% 90.92% 95.05% 94.50% 95.60% 100.00%
EPS 0.55 0.45 0.45 0.21 0.32 0.43 0.55 -
  QoQ % 22.22% 0.00% 114.29% -34.38% -25.58% -21.82% -
  Horiz. % 100.00% 81.82% 81.82% 38.18% 58.18% 78.18% 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 6.60 6.64 6.74 6.63 6.73 7.01 7.38 -7.20%
  QoQ % -0.60% -1.48% 1.66% -1.49% -3.99% -5.01% -
  Horiz. % 89.43% 89.97% 91.33% 89.84% 91.19% 94.99% 100.00%
EPS 0.55 0.46 0.46 0.20 0.31 0.43 0.56 -1.20%
  QoQ % 19.57% 0.00% 130.00% -35.48% -27.91% -23.21% -
  Horiz. % 98.21% 82.14% 82.14% 35.71% 55.36% 76.79% 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 0.1216 0.1231 0.1223 0.1152 0.1176 0.1209 0.1218 -0.11%
  QoQ % -1.22% 0.65% 6.16% -2.04% -2.73% -0.74% -
  Horiz. % 99.84% 101.07% 100.41% 94.58% 96.55% 99.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.1200 0.1000 0.1100 0.1000 0.1100 0.1000 0.1500 -
P/RPS 1.84 1.54 1.66 1.45 1.60 1.44 2.06 -7.27%
  QoQ % 19.48% -7.23% 14.48% -9.37% 11.11% -30.10% -
  Horiz. % 89.32% 74.76% 80.58% 70.39% 77.67% 69.90% 100.00%
P/EPS 21.93 22.30 24.51 47.27 34.26 23.16 27.33 -13.68%
  QoQ % -1.66% -9.02% -48.15% 37.97% 47.93% -15.26% -
  Horiz. % 80.24% 81.60% 89.68% 172.96% 125.36% 84.74% 100.00%
EY 4.56 4.48 4.08 2.12 2.92 4.32 3.66 15.83%
  QoQ % 1.79% 9.80% 92.45% -27.40% -32.41% 18.03% -
  Horiz. % 124.59% 122.40% 111.48% 57.92% 79.78% 118.03% 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 1.00 0.83 0.92 0.83 0.92 0.83 1.25 -13.86%
  QoQ % 20.48% -9.78% 10.84% -9.78% 10.84% -33.60% -
  Horiz. % 80.00% 66.40% 73.60% 66.40% 73.60% 66.40% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 11/05/10 25/02/10 25/11/09 26/08/09 14/05/09 23/02/09 -
Price 0.1000 0.1300 0.1200 0.1100 0.1200 0.1300 0.1500 -
P/RPS 1.53 2.01 1.82 1.59 1.75 1.87 2.06 -18.03%
  QoQ % -23.88% 10.44% 14.47% -9.14% -6.42% -9.22% -
  Horiz. % 74.27% 97.57% 88.35% 77.18% 84.95% 90.78% 100.00%
P/EPS 18.27 28.99 26.74 51.99 37.38 30.11 27.33 -23.60%
  QoQ % -36.98% 8.41% -48.57% 39.09% 24.14% 10.17% -
  Horiz. % 66.85% 106.07% 97.84% 190.23% 136.77% 110.17% 100.00%
EY 5.47 3.45 3.74 1.92 2.68 3.32 3.66 30.81%
  QoQ % 58.55% -7.75% 94.79% -28.36% -19.28% -9.29% -
  Horiz. % 149.45% 94.26% 102.19% 52.46% 73.22% 90.71% 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 1.08 1.00 0.92 1.00 1.08 1.25 -23.95%
  QoQ % -23.15% 8.00% 8.70% -8.00% -7.41% -13.60% -
  Horiz. % 66.40% 86.40% 80.00% 73.60% 80.00% 86.40% 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
 
 

659  169  374  719 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.51+0.06 
 SAPNRG 0.105+0.01 
 LAMBO 0.010.00 
 ARMADA 0.175+0.01 
 VELESTO 0.165+0.005 
 MINETEC 0.195+0.025 
 AGES-PA 0.010.00 
 KNM 0.165+0.02 
 EKOVEST 0.415+0.025 
 PERDANA 0.18+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
Partners & Brokers