Highlights

[BTECH] QoQ TTM Result on 2010-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 24-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     12.88%    YoY -     208.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 16,329 16,004 15,942 16,451 16,634 16,731 16,979 -2.58%
  QoQ % 2.03% 0.39% -3.09% -1.10% -0.58% -1.46% -
  Horiz. % 96.17% 94.26% 93.89% 96.89% 97.97% 98.54% 100.00%
PBT 1,648 1,715 1,838 2,057 2,010 1,862 1,806 -5.94%
  QoQ % -3.91% -6.69% -10.65% 2.34% 7.95% 3.10% -
  Horiz. % 91.25% 94.96% 101.77% 113.90% 111.30% 103.10% 100.00%
Tax -848 -830 -826 -559 -682 -753 -707 12.93%
  QoQ % -2.17% -0.48% -47.76% 18.04% 9.43% -6.51% -
  Horiz. % 119.94% 117.40% 116.83% 79.07% 96.46% 106.51% 100.00%
NP 800 885 1,012 1,498 1,328 1,109 1,099 -19.13%
  QoQ % -9.60% -12.55% -32.44% 12.80% 19.75% 0.91% -
  Horiz. % 72.79% 80.53% 92.08% 136.31% 120.84% 100.91% 100.00%
NP to SH 788 909 1,057 1,577 1,397 1,159 1,153 -22.47%
  QoQ % -13.31% -14.00% -32.97% 12.88% 20.53% 0.52% -
  Horiz. % 68.34% 78.84% 91.67% 136.77% 121.16% 100.52% 100.00%
Tax Rate 51.46 % 48.40 % 44.94 % 27.18 % 33.93 % 40.44 % 39.15 % 20.05%
  QoQ % 6.32% 7.70% 65.34% -19.89% -16.10% 3.30% -
  Horiz. % 131.44% 123.63% 114.79% 69.43% 86.67% 103.30% 100.00%
Total Cost 15,529 15,119 14,930 14,953 15,306 15,622 15,880 -1.48%
  QoQ % 2.71% 1.27% -0.15% -2.31% -2.02% -1.62% -
  Horiz. % 97.79% 95.21% 94.02% 94.16% 96.39% 98.38% 100.00%
Net Worth 33,799 37,599 31,885 32,270 30,631 31,015 30,830 6.34%
  QoQ % -10.11% 17.92% -1.19% 5.35% -1.24% 0.60% -
  Horiz. % 109.63% 121.96% 103.42% 104.67% 99.35% 100.60% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 33,799 37,599 31,885 32,270 30,631 31,015 30,830 6.34%
  QoQ % -10.11% 17.92% -1.19% 5.35% -1.24% 0.60% -
  Horiz. % 109.63% 121.96% 103.42% 104.67% 99.35% 100.60% 100.00%
NOSH 259,999 268,571 265,714 248,235 255,263 258,461 256,923 0.80%
  QoQ % -3.19% 1.08% 7.04% -2.75% -1.24% 0.60% -
  Horiz. % 101.20% 104.53% 103.42% 96.62% 99.35% 100.60% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.90 % 5.53 % 6.35 % 9.11 % 7.98 % 6.63 % 6.47 % -16.96%
  QoQ % -11.39% -12.91% -30.30% 14.16% 20.36% 2.47% -
  Horiz. % 75.73% 85.47% 98.15% 140.80% 123.34% 102.47% 100.00%
ROE 2.33 % 2.42 % 3.31 % 4.89 % 4.56 % 3.74 % 3.74 % -27.12%
  QoQ % -3.72% -26.89% -32.31% 7.24% 21.93% 0.00% -
  Horiz. % 62.30% 64.71% 88.50% 130.75% 121.93% 100.00% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.28 5.96 6.00 6.63 6.52 6.47 6.61 -3.37%
  QoQ % 5.37% -0.67% -9.50% 1.69% 0.77% -2.12% -
  Horiz. % 95.01% 90.17% 90.77% 100.30% 98.64% 97.88% 100.00%
EPS 0.30 0.34 0.40 0.64 0.55 0.45 0.45 -23.74%
  QoQ % -11.76% -15.00% -37.50% 16.36% 22.22% 0.00% -
  Horiz. % 66.67% 75.56% 88.89% 142.22% 122.22% 100.00% 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 0.1300 0.1400 0.1200 0.1300 0.1200 0.1200 0.1200 5.50%
  QoQ % -7.14% 16.67% -7.69% 8.33% 0.00% 0.00% -
  Horiz. % 108.33% 116.67% 100.00% 108.33% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.48 6.35 6.33 6.53 6.60 6.64 6.74 -2.60%
  QoQ % 2.05% 0.32% -3.06% -1.06% -0.60% -1.48% -
  Horiz. % 96.14% 94.21% 93.92% 96.88% 97.92% 98.52% 100.00%
EPS 0.31 0.36 0.42 0.63 0.55 0.46 0.46 -23.19%
  QoQ % -13.89% -14.29% -33.33% 14.55% 19.57% 0.00% -
  Horiz. % 67.39% 78.26% 91.30% 136.96% 119.57% 100.00% 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 0.1341 0.1492 0.1265 0.1281 0.1216 0.1231 0.1223 6.35%
  QoQ % -10.12% 17.94% -1.25% 5.35% -1.22% 0.65% -
  Horiz. % 109.65% 122.00% 103.43% 104.74% 99.43% 100.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.1200 0.1050 0.1100 0.1300 0.1200 0.1000 0.1100 -
P/RPS 1.91 1.76 1.83 1.96 1.84 1.54 1.66 9.83%
  QoQ % 8.52% -3.83% -6.63% 6.52% 19.48% -7.23% -
  Horiz. % 115.06% 106.02% 110.24% 118.07% 110.84% 92.77% 100.00%
P/EPS 39.59 31.02 27.65 20.46 21.93 22.30 24.51 37.79%
  QoQ % 27.63% 12.19% 35.14% -6.70% -1.66% -9.02% -
  Horiz. % 161.53% 126.56% 112.81% 83.48% 89.47% 90.98% 100.00%
EY 2.53 3.22 3.62 4.89 4.56 4.48 4.08 -27.35%
  QoQ % -21.43% -11.05% -25.97% 7.24% 1.79% 9.80% -
  Horiz. % 62.01% 78.92% 88.73% 119.85% 111.76% 109.80% 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 0.92 0.75 0.92 1.00 1.00 0.83 0.92 -
  QoQ % 22.67% -18.48% -8.00% 0.00% 20.48% -9.78% -
  Horiz. % 100.00% 81.52% 100.00% 108.70% 108.70% 90.22% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 13/05/11 28/02/11 24/11/10 25/08/10 11/05/10 25/02/10 -
Price 0.1050 0.1600 0.1050 0.1300 0.1000 0.1300 0.1200 -
P/RPS 1.67 2.69 1.75 1.96 1.53 2.01 1.82 -5.59%
  QoQ % -37.92% 53.71% -10.71% 28.10% -23.88% 10.44% -
  Horiz. % 91.76% 147.80% 96.15% 107.69% 84.07% 110.44% 100.00%
P/EPS 34.64 47.27 26.40 20.46 18.27 28.99 26.74 18.89%
  QoQ % -26.72% 79.05% 29.03% 11.99% -36.98% 8.41% -
  Horiz. % 129.54% 176.78% 98.73% 76.51% 68.32% 108.41% 100.00%
EY 2.89 2.12 3.79 4.89 5.47 3.45 3.74 -15.83%
  QoQ % 36.32% -44.06% -22.49% -10.60% 58.55% -7.75% -
  Horiz. % 77.27% 56.68% 101.34% 130.75% 146.26% 92.25% 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 0.81 1.14 0.88 1.00 0.83 1.08 1.00 -13.14%
  QoQ % -28.95% 29.55% -12.00% 20.48% -23.15% 8.00% -
  Horiz. % 81.00% 114.00% 88.00% 100.00% 83.00% 108.00% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Sapura Energy secures jobs worth RM615 mil Oil and Gas Malaysia News
2. Pendapatan diraih Sapura Energy meningkat Oil and Gas Malaysia News
3. Dayang: The truth will set me free - Koon Yew Yin Koon Yew Yin's Blog
4. TRADING STOCKS IN DECEMBER! The Best Tips
5. Billionaire Ray Dalio Predicts The Next Big Market Crash Good Articles to Share
6. 5 Signs Tell Us WHEN the Markets Will Crash Good Articles to Share
7. COMMENTS ON MALAYAN BANK BERHAD (1155) - louisesinvesting Good Articles to Share
8. Cutting Your Losses Our Investment Journey
Partners & Brokers