Highlights

[BTECH] QoQ TTM Result on 2010-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 11-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     0.52%    YoY -     5.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 15,942 16,451 16,634 16,731 16,979 16,716 16,969 -4.07%
  QoQ % -3.09% -1.10% -0.58% -1.46% 1.57% -1.49% -
  Horiz. % 93.95% 96.95% 98.03% 98.60% 100.06% 98.51% 100.00%
PBT 1,838 2,057 2,010 1,862 1,806 1,286 1,488 15.08%
  QoQ % -10.65% 2.34% 7.95% 3.10% 40.44% -13.58% -
  Horiz. % 123.52% 138.24% 135.08% 125.13% 121.37% 86.42% 100.00%
Tax -826 -559 -682 -753 -707 -830 -743 7.29%
  QoQ % -47.76% 18.04% 9.43% -6.51% 14.82% -11.71% -
  Horiz. % 111.17% 75.24% 91.79% 101.35% 95.15% 111.71% 100.00%
NP 1,012 1,498 1,328 1,109 1,099 456 745 22.59%
  QoQ % -32.44% 12.80% 19.75% 0.91% 141.01% -38.79% -
  Horiz. % 135.84% 201.07% 178.26% 148.86% 147.52% 61.21% 100.00%
NP to SH 1,057 1,577 1,397 1,159 1,153 512 793 21.05%
  QoQ % -32.97% 12.88% 20.53% 0.52% 125.20% -35.44% -
  Horiz. % 133.29% 198.87% 176.17% 146.15% 145.40% 64.56% 100.00%
Tax Rate 44.94 % 27.18 % 33.93 % 40.44 % 39.15 % 64.54 % 49.93 % -6.76%
  QoQ % 65.34% -19.89% -16.10% 3.30% -39.34% 29.26% -
  Horiz. % 90.01% 54.44% 67.96% 80.99% 78.41% 129.26% 100.00%
Total Cost 14,930 14,953 15,306 15,622 15,880 16,260 16,224 -5.38%
  QoQ % -0.15% -2.31% -2.02% -1.62% -2.34% 0.22% -
  Horiz. % 92.02% 92.17% 94.34% 96.29% 97.88% 100.22% 100.00%
Net Worth 31,885 32,270 30,631 31,015 30,830 29,039 29,639 4.98%
  QoQ % -1.19% 5.35% -1.24% 0.60% 6.17% -2.02% -
  Horiz. % 107.58% 108.88% 103.35% 104.64% 104.02% 97.98% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 31,885 32,270 30,631 31,015 30,830 29,039 29,639 4.98%
  QoQ % -1.19% 5.35% -1.24% 0.60% 6.17% -2.02% -
  Horiz. % 107.58% 108.88% 103.35% 104.64% 104.02% 97.98% 100.00%
NOSH 265,714 248,235 255,263 258,461 256,923 241,999 246,999 4.98%
  QoQ % 7.04% -2.75% -1.24% 0.60% 6.17% -2.02% -
  Horiz. % 107.58% 100.50% 103.35% 104.64% 104.02% 97.98% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.35 % 9.11 % 7.98 % 6.63 % 6.47 % 2.73 % 4.39 % 27.81%
  QoQ % -30.30% 14.16% 20.36% 2.47% 137.00% -37.81% -
  Horiz. % 144.65% 207.52% 181.78% 151.03% 147.38% 62.19% 100.00%
ROE 3.31 % 4.89 % 4.56 % 3.74 % 3.74 % 1.76 % 2.68 % 15.07%
  QoQ % -32.31% 7.24% 21.93% 0.00% 112.50% -34.33% -
  Horiz. % 123.51% 182.46% 170.15% 139.55% 139.55% 65.67% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.00 6.63 6.52 6.47 6.61 6.91 6.87 -8.61%
  QoQ % -9.50% 1.69% 0.77% -2.12% -4.34% 0.58% -
  Horiz. % 87.34% 96.51% 94.91% 94.18% 96.22% 100.58% 100.00%
EPS 0.40 0.64 0.55 0.45 0.45 0.21 0.32 15.99%
  QoQ % -37.50% 16.36% 22.22% 0.00% 114.29% -34.38% -
  Horiz. % 125.00% 200.00% 171.88% 140.62% 140.62% 65.62% 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 0.1300 0.1200 0.1200 0.1200 0.1200 0.1200 -
  QoQ % -7.69% 8.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 108.33% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.33 6.53 6.60 6.64 6.74 6.63 6.73 -3.99%
  QoQ % -3.06% -1.06% -0.60% -1.48% 1.66% -1.49% -
  Horiz. % 94.06% 97.03% 98.07% 98.66% 100.15% 98.51% 100.00%
EPS 0.42 0.63 0.55 0.46 0.46 0.20 0.31 22.37%
  QoQ % -33.33% 14.55% 19.57% 0.00% 130.00% -35.48% -
  Horiz. % 135.48% 203.23% 177.42% 148.39% 148.39% 64.52% 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 0.1265 0.1281 0.1216 0.1231 0.1223 0.1152 0.1176 4.97%
  QoQ % -1.25% 5.35% -1.22% 0.65% 6.16% -2.04% -
  Horiz. % 107.57% 108.93% 103.40% 104.68% 104.00% 97.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.1100 0.1300 0.1200 0.1000 0.1100 0.1000 0.1100 -
P/RPS 1.83 1.96 1.84 1.54 1.66 1.45 1.60 9.34%
  QoQ % -6.63% 6.52% 19.48% -7.23% 14.48% -9.37% -
  Horiz. % 114.37% 122.50% 115.00% 96.25% 103.75% 90.62% 100.00%
P/EPS 27.65 20.46 21.93 22.30 24.51 47.27 34.26 -13.28%
  QoQ % 35.14% -6.70% -1.66% -9.02% -48.15% 37.97% -
  Horiz. % 80.71% 59.72% 64.01% 65.09% 71.54% 137.97% 100.00%
EY 3.62 4.89 4.56 4.48 4.08 2.12 2.92 15.36%
  QoQ % -25.97% 7.24% 1.79% 9.80% 92.45% -27.40% -
  Horiz. % 123.97% 167.47% 156.16% 153.42% 139.73% 72.60% 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 1.00 0.83 0.92 0.83 0.92 -
  QoQ % -8.00% 0.00% 20.48% -9.78% 10.84% -9.78% -
  Horiz. % 100.00% 108.70% 108.70% 90.22% 100.00% 90.22% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 24/11/10 25/08/10 11/05/10 25/02/10 25/11/09 26/08/09 -
Price 0.1050 0.1300 0.1000 0.1300 0.1200 0.1100 0.1200 -
P/RPS 1.75 1.96 1.53 2.01 1.82 1.59 1.75 -
  QoQ % -10.71% 28.10% -23.88% 10.44% 14.47% -9.14% -
  Horiz. % 100.00% 112.00% 87.43% 114.86% 104.00% 90.86% 100.00%
P/EPS 26.40 20.46 18.27 28.99 26.74 51.99 37.38 -20.64%
  QoQ % 29.03% 11.99% -36.98% 8.41% -48.57% 39.09% -
  Horiz. % 70.63% 54.74% 48.88% 77.55% 71.54% 139.09% 100.00%
EY 3.79 4.89 5.47 3.45 3.74 1.92 2.68 25.91%
  QoQ % -22.49% -10.60% 58.55% -7.75% 94.79% -28.36% -
  Horiz. % 141.42% 182.46% 204.10% 128.73% 139.55% 71.64% 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 0.88 1.00 0.83 1.08 1.00 0.92 1.00 -8.15%
  QoQ % -12.00% 20.48% -23.15% 8.00% 8.70% -8.00% -
  Horiz. % 88.00% 100.00% 83.00% 108.00% 100.00% 92.00% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers