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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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