Highlights

[BTECH] QoQ TTM Result on 2008-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 23-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -10.86%    YoY -     -3.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 16,716 16,969 17,654 18,601 19,628 19,776 19,359 -9.31%
  QoQ % -1.49% -3.88% -5.09% -5.23% -0.75% 2.15% -
  Horiz. % 86.35% 87.65% 91.19% 96.08% 101.39% 102.15% 100.00%
PBT 1,286 1,488 1,700 2,075 2,232 2,306 2,144 -28.85%
  QoQ % -13.58% -12.47% -18.07% -7.03% -3.21% 7.56% -
  Horiz. % 59.98% 69.40% 79.29% 96.78% 104.10% 107.56% 100.00%
Tax -830 -743 -641 -660 -578 -617 -587 25.95%
  QoQ % -11.71% -15.91% 2.88% -14.19% 6.32% -5.11% -
  Horiz. % 141.40% 126.58% 109.20% 112.44% 98.47% 105.11% 100.00%
NP 456 745 1,059 1,415 1,654 1,689 1,557 -55.87%
  QoQ % -38.79% -29.65% -25.16% -14.45% -2.07% 8.48% -
  Horiz. % 29.29% 47.85% 68.02% 90.88% 106.23% 108.48% 100.00%
NP to SH 512 793 1,096 1,404 1,575 1,614 1,496 -51.04%
  QoQ % -35.44% -27.65% -21.94% -10.86% -2.42% 7.89% -
  Horiz. % 34.22% 53.01% 73.26% 93.85% 105.28% 107.89% 100.00%
Tax Rate 64.54 % 49.93 % 37.71 % 31.81 % 25.90 % 26.76 % 27.38 % 77.03%
  QoQ % 29.26% 32.41% 18.55% 22.82% -3.21% -2.26% -
  Horiz. % 235.72% 182.36% 137.73% 116.18% 94.59% 97.74% 100.00%
Total Cost 16,260 16,224 16,595 17,186 17,974 18,087 17,802 -5.86%
  QoQ % 0.22% -2.24% -3.44% -4.38% -0.62% 1.60% -
  Horiz. % 91.34% 91.14% 93.22% 96.54% 100.97% 101.60% 100.00%
Net Worth 29,039 29,639 30,461 30,699 29,885 29,999 31,158 -4.58%
  QoQ % -2.02% -2.70% -0.78% 2.72% -0.38% -3.72% -
  Horiz. % 93.20% 95.13% 97.76% 98.53% 95.92% 96.28% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 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
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 29,039 29,639 30,461 30,699 29,885 29,999 31,158 -4.58%
  QoQ % -2.02% -2.70% -0.78% 2.72% -0.38% -3.72% -
  Horiz. % 93.20% 95.13% 97.76% 98.53% 95.92% 96.28% 100.00%
NOSH 241,999 246,999 253,846 255,833 249,047 250,000 148,372 38.52%
  QoQ % -2.02% -2.70% -0.78% 2.72% -0.38% 68.50% -
  Horiz. % 163.10% 166.47% 171.09% 172.43% 167.85% 168.50% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.73 % 4.39 % 6.00 % 7.61 % 8.43 % 8.54 % 8.04 % -51.30%
  QoQ % -37.81% -26.83% -21.16% -9.73% -1.29% 6.22% -
  Horiz. % 33.96% 54.60% 74.63% 94.65% 104.85% 106.22% 100.00%
ROE 1.76 % 2.68 % 3.60 % 4.57 % 5.27 % 5.38 % 4.80 % -48.74%
  QoQ % -34.33% -25.56% -21.23% -13.28% -2.04% 12.08% -
  Horiz. % 36.67% 55.83% 75.00% 95.21% 109.79% 112.08% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.91 6.87 6.95 7.27 7.88 7.91 13.05 -34.52%
  QoQ % 0.58% -1.15% -4.40% -7.74% -0.38% -39.39% -
  Horiz. % 52.95% 52.64% 53.26% 55.71% 60.38% 60.61% 100.00%
EPS 0.21 0.32 0.43 0.55 0.63 0.65 1.01 -64.87%
  QoQ % -34.38% -25.58% -21.82% -12.70% -3.08% -35.64% -
  Horiz. % 20.79% 31.68% 42.57% 54.46% 62.38% 64.36% 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 0.2100 -31.12%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -42.86% -
  Horiz. % 57.14% 57.14% 57.14% 57.14% 57.14% 57.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.63 6.73 7.01 7.38 7.79 7.85 7.68 -9.33%
  QoQ % -1.49% -3.99% -5.01% -5.26% -0.76% 2.21% -
  Horiz. % 86.33% 87.63% 91.28% 96.09% 101.43% 102.21% 100.00%
EPS 0.20 0.31 0.43 0.56 0.63 0.64 0.59 -51.35%
  QoQ % -35.48% -27.91% -23.21% -11.11% -1.56% 8.47% -
  Horiz. % 33.90% 52.54% 72.88% 94.92% 106.78% 108.47% 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 0.1152 0.1176 0.1209 0.1218 0.1186 0.1190 0.1236 -4.58%
  QoQ % -2.04% -2.73% -0.74% 2.70% -0.34% -3.72% -
  Horiz. % 93.20% 95.15% 97.82% 98.54% 95.95% 96.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.1000 0.1100 0.1000 0.1500 0.2000 0.2900 0.3500 -
P/RPS 1.45 1.60 1.44 2.06 2.54 3.67 2.68 -33.58%
  QoQ % -9.37% 11.11% -30.10% -18.90% -30.79% 36.94% -
  Horiz. % 54.10% 59.70% 53.73% 76.87% 94.78% 136.94% 100.00%
P/EPS 47.27 34.26 23.16 27.33 31.63 44.92 34.71 22.84%
  QoQ % 37.97% 47.93% -15.26% -13.59% -29.59% 29.42% -
  Horiz. % 136.19% 98.70% 66.72% 78.74% 91.13% 129.42% 100.00%
EY 2.12 2.92 4.32 3.66 3.16 2.23 2.88 -18.46%
  QoQ % -27.40% -32.41% 18.03% 15.82% 41.70% -22.57% -
  Horiz. % 73.61% 101.39% 150.00% 127.08% 109.72% 77.43% 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 0.92 0.83 1.25 1.67 2.42 1.67 -37.23%
  QoQ % -9.78% 10.84% -33.60% -25.15% -30.99% 44.91% -
  Horiz. % 49.70% 55.09% 49.70% 74.85% 100.00% 144.91% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 14/05/09 23/02/09 18/11/08 28/08/08 22/05/08 -
Price 0.1100 0.1200 0.1300 0.1500 0.2900 0.2900 0.4100 -
P/RPS 1.59 1.75 1.87 2.06 3.68 3.67 3.14 -36.44%
  QoQ % -9.14% -6.42% -9.22% -44.02% 0.27% 16.88% -
  Horiz. % 50.64% 55.73% 59.55% 65.61% 117.20% 116.88% 100.00%
P/EPS 51.99 37.38 30.11 27.33 45.86 44.92 40.66 17.79%
  QoQ % 39.09% 24.14% 10.17% -40.41% 2.09% 10.48% -
  Horiz. % 127.87% 91.93% 74.05% 67.22% 112.79% 110.48% 100.00%
EY 1.92 2.68 3.32 3.66 2.18 2.23 2.46 -15.22%
  QoQ % -28.36% -19.28% -9.29% 67.89% -2.24% -9.35% -
  Horiz. % 78.05% 108.94% 134.96% 148.78% 88.62% 90.65% 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 1.00 1.08 1.25 2.42 2.42 1.95 -39.37%
  QoQ % -8.00% -7.41% -13.60% -48.35% 0.00% 24.10% -
  Horiz. % 47.18% 51.28% 55.38% 64.10% 124.10% 124.10% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers