Highlights

[BTECH] QoQ TTM Result on 2009-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     125.20%    YoY -     -17.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 16,451 16,634 16,731 16,979 16,716 16,969 17,654 -4.59%
  QoQ % -1.10% -0.58% -1.46% 1.57% -1.49% -3.88% -
  Horiz. % 93.19% 94.22% 94.77% 96.18% 94.69% 96.12% 100.00%
PBT 2,057 2,010 1,862 1,806 1,286 1,488 1,700 13.54%
  QoQ % 2.34% 7.95% 3.10% 40.44% -13.58% -12.47% -
  Horiz. % 121.00% 118.24% 109.53% 106.24% 75.65% 87.53% 100.00%
Tax -559 -682 -753 -707 -830 -743 -641 -8.71%
  QoQ % 18.04% 9.43% -6.51% 14.82% -11.71% -15.91% -
  Horiz. % 87.21% 106.40% 117.47% 110.30% 129.49% 115.91% 100.00%
NP 1,498 1,328 1,109 1,099 456 745 1,059 25.99%
  QoQ % 12.80% 19.75% 0.91% 141.01% -38.79% -29.65% -
  Horiz. % 141.45% 125.40% 104.72% 103.78% 43.06% 70.35% 100.00%
NP to SH 1,577 1,397 1,159 1,153 512 793 1,096 27.42%
  QoQ % 12.88% 20.53% 0.52% 125.20% -35.44% -27.65% -
  Horiz. % 143.89% 127.46% 105.75% 105.20% 46.72% 72.35% 100.00%
Tax Rate 27.18 % 33.93 % 40.44 % 39.15 % 64.54 % 49.93 % 37.71 % -19.60%
  QoQ % -19.89% -16.10% 3.30% -39.34% 29.26% 32.41% -
  Horiz. % 72.08% 89.98% 107.24% 103.82% 171.15% 132.41% 100.00%
Total Cost 14,953 15,306 15,622 15,880 16,260 16,224 16,595 -6.70%
  QoQ % -2.31% -2.02% -1.62% -2.34% 0.22% -2.24% -
  Horiz. % 90.11% 92.23% 94.14% 95.69% 97.98% 97.76% 100.00%
Net Worth 32,270 30,631 31,015 30,830 29,039 29,639 30,461 3.92%
  QoQ % 5.35% -1.24% 0.60% 6.17% -2.02% -2.70% -
  Horiz. % 105.94% 100.56% 101.82% 101.21% 95.33% 97.30% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 32,270 30,631 31,015 30,830 29,039 29,639 30,461 3.92%
  QoQ % 5.35% -1.24% 0.60% 6.17% -2.02% -2.70% -
  Horiz. % 105.94% 100.56% 101.82% 101.21% 95.33% 97.30% 100.00%
NOSH 248,235 255,263 258,461 256,923 241,999 246,999 253,846 -1.48%
  QoQ % -2.75% -1.24% 0.60% 6.17% -2.02% -2.70% -
  Horiz. % 97.79% 100.56% 101.82% 101.21% 95.33% 97.30% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.11 % 7.98 % 6.63 % 6.47 % 2.73 % 4.39 % 6.00 % 32.07%
  QoQ % 14.16% 20.36% 2.47% 137.00% -37.81% -26.83% -
  Horiz. % 151.83% 133.00% 110.50% 107.83% 45.50% 73.17% 100.00%
ROE 4.89 % 4.56 % 3.74 % 3.74 % 1.76 % 2.68 % 3.60 % 22.63%
  QoQ % 7.24% 21.93% 0.00% 112.50% -34.33% -25.56% -
  Horiz. % 135.83% 126.67% 103.89% 103.89% 48.89% 74.44% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.63 6.52 6.47 6.61 6.91 6.87 6.95 -3.09%
  QoQ % 1.69% 0.77% -2.12% -4.34% 0.58% -1.15% -
  Horiz. % 95.40% 93.81% 93.09% 95.11% 99.42% 98.85% 100.00%
EPS 0.64 0.55 0.45 0.45 0.21 0.32 0.43 30.33%
  QoQ % 16.36% 22.22% 0.00% 114.29% -34.38% -25.58% -
  Horiz. % 148.84% 127.91% 104.65% 104.65% 48.84% 74.42% 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 0.1200 0.1200 0.1200 0.1200 0.1200 0.1200 5.48%
  QoQ % 8.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 108.33% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.53 6.60 6.64 6.74 6.63 6.73 7.01 -4.61%
  QoQ % -1.06% -0.60% -1.48% 1.66% -1.49% -3.99% -
  Horiz. % 93.15% 94.15% 94.72% 96.15% 94.58% 96.01% 100.00%
EPS 0.63 0.55 0.46 0.46 0.20 0.31 0.43 28.97%
  QoQ % 14.55% 19.57% 0.00% 130.00% -35.48% -27.91% -
  Horiz. % 146.51% 127.91% 106.98% 106.98% 46.51% 72.09% 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 0.1281 0.1216 0.1231 0.1223 0.1152 0.1176 0.1209 3.93%
  QoQ % 5.35% -1.22% 0.65% 6.16% -2.04% -2.73% -
  Horiz. % 105.96% 100.58% 101.82% 101.16% 95.29% 97.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.1300 0.1200 0.1000 0.1100 0.1000 0.1100 0.1000 -
P/RPS 1.96 1.84 1.54 1.66 1.45 1.60 1.44 22.80%
  QoQ % 6.52% 19.48% -7.23% 14.48% -9.37% 11.11% -
  Horiz. % 136.11% 127.78% 106.94% 115.28% 100.69% 111.11% 100.00%
P/EPS 20.46 21.93 22.30 24.51 47.27 34.26 23.16 -7.92%
  QoQ % -6.70% -1.66% -9.02% -48.15% 37.97% 47.93% -
  Horiz. % 88.34% 94.69% 96.29% 105.83% 204.10% 147.93% 100.00%
EY 4.89 4.56 4.48 4.08 2.12 2.92 4.32 8.61%
  QoQ % 7.24% 1.79% 9.80% 92.45% -27.40% -32.41% -
  Horiz. % 113.19% 105.56% 103.70% 94.44% 49.07% 67.59% 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 1.00 0.83 0.92 0.83 0.92 0.83 13.21%
  QoQ % 0.00% 20.48% -9.78% 10.84% -9.78% 10.84% -
  Horiz. % 120.48% 120.48% 100.00% 110.84% 100.00% 110.84% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 11/05/10 25/02/10 25/11/09 26/08/09 14/05/09 -
Price 0.1300 0.1000 0.1300 0.1200 0.1100 0.1200 0.1300 -
P/RPS 1.96 1.53 2.01 1.82 1.59 1.75 1.87 3.18%
  QoQ % 28.10% -23.88% 10.44% 14.47% -9.14% -6.42% -
  Horiz. % 104.81% 81.82% 107.49% 97.33% 85.03% 93.58% 100.00%
P/EPS 20.46 18.27 28.99 26.74 51.99 37.38 30.11 -22.69%
  QoQ % 11.99% -36.98% 8.41% -48.57% 39.09% 24.14% -
  Horiz. % 67.95% 60.68% 96.28% 88.81% 172.67% 124.14% 100.00%
EY 4.89 5.47 3.45 3.74 1.92 2.68 3.32 29.42%
  QoQ % -10.60% 58.55% -7.75% 94.79% -28.36% -19.28% -
  Horiz. % 147.29% 164.76% 103.92% 112.65% 57.83% 80.72% 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 1.08 1.00 0.92 1.00 1.08 -5.00%
  QoQ % 20.48% -23.15% 8.00% 8.70% -8.00% -7.41% -
  Horiz. % 92.59% 76.85% 100.00% 92.59% 85.19% 92.59% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers