Highlights

[BTECH] YoY Annualized Quarter Result on 2010-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     22.17%    YoY -     42.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 23,072 20,660 16,550 15,776 16,466 19,730 19,234 3.08%
  YoY % 11.67% 24.83% 4.91% -4.19% -16.54% 2.58% -
  Horiz. % 119.95% 107.41% 86.05% 82.02% 85.61% 102.58% 100.00%
PBT 4,886 3,508 2,020 2,400 1,992 3,166 2,772 9.90%
  YoY % 39.28% 73.66% -15.83% 20.48% -37.08% 14.21% -
  Horiz. % 176.26% 126.55% 72.87% 86.58% 71.86% 114.21% 100.00%
Tax -1,228 -984 -852 -808 -858 -692 -640 11.46%
  YoY % -24.80% -15.49% -5.45% 5.83% -23.99% -8.12% -
  Horiz. % 191.88% 153.75% 133.12% 126.25% 134.06% 108.12% 100.00%
NP 3,658 2,524 1,168 1,592 1,134 2,474 2,132 9.41%
  YoY % 44.93% 116.10% -26.63% 40.39% -54.16% 16.04% -
  Horiz. % 171.58% 118.39% 54.78% 74.67% 53.19% 116.04% 100.00%
NP to SH 3,574 2,400 1,104 1,642 1,154 2,376 2,052 9.68%
  YoY % 48.92% 117.39% -32.76% 42.29% -51.43% 15.79% -
  Horiz. % 174.17% 116.96% 53.80% 80.02% 56.24% 115.79% 100.00%
Tax Rate 25.13 % 28.05 % 42.18 % 33.67 % 43.07 % 21.86 % 23.09 % 1.42%
  YoY % -10.41% -33.50% 25.27% -21.82% 97.03% -5.33% -
  Horiz. % 108.83% 121.48% 182.68% 145.82% 186.53% 94.67% 100.00%
Total Cost 19,414 18,136 15,382 14,184 15,332 17,256 17,102 2.13%
  YoY % 7.05% 17.90% 8.45% -7.49% -11.15% 0.90% -
  Horiz. % 113.52% 106.05% 89.94% 82.94% 89.65% 100.90% 100.00%
Net Worth 40,319 40,319 32,618 30,787 30,104 30,331 30,176 4.94%
  YoY % 0.00% 23.61% 5.95% 2.27% -0.75% 0.52% -
  Horiz. % 133.61% 133.61% 108.09% 102.02% 99.76% 100.52% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 40,319 40,319 32,618 30,787 30,104 30,331 30,176 4.94%
  YoY % 0.00% 23.61% 5.95% 2.27% -0.75% 0.52% -
  Horiz. % 133.61% 133.61% 108.09% 102.02% 99.76% 100.52% 100.00%
NOSH 252,000 252,000 250,909 256,562 250,869 252,765 150,882 8.92%
  YoY % 0.00% 0.43% -2.20% 2.27% -0.75% 67.53% -
  Horiz. % 167.02% 167.02% 166.29% 170.04% 166.27% 167.53% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 15.85 % 12.22 % 7.06 % 10.09 % 6.89 % 12.54 % 11.08 % 6.14%
  YoY % 29.71% 73.09% -30.03% 46.44% -45.06% 13.18% -
  Horiz. % 143.05% 110.29% 63.72% 91.06% 62.18% 113.18% 100.00%
ROE 8.86 % 5.95 % 3.38 % 5.33 % 3.83 % 7.83 % 6.80 % 4.50%
  YoY % 48.91% 76.04% -36.59% 39.16% -51.09% 15.15% -
  Horiz. % 130.29% 87.50% 49.71% 78.38% 56.32% 115.15% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 9.16 8.20 6.60 6.15 6.56 7.81 12.75 -5.36%
  YoY % 11.71% 24.24% 7.32% -6.25% -16.01% -38.75% -
  Horiz. % 71.84% 64.31% 51.76% 48.24% 51.45% 61.25% 100.00%
EPS 1.42 0.96 0.44 0.64 0.46 0.94 1.36 0.72%
  YoY % 47.92% 118.18% -31.25% 39.13% -51.06% -30.88% -
  Horiz. % 104.41% 70.59% 32.35% 47.06% 33.82% 69.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1600 0.1600 0.1300 0.1200 0.1200 0.1200 0.2000 -3.65%
  YoY % 0.00% 23.08% 8.33% 0.00% 0.00% -40.00% -
  Horiz. % 80.00% 80.00% 65.00% 60.00% 60.00% 60.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,210
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 9.16 8.20 6.57 6.26 6.53 7.83 7.63 3.09%
  YoY % 11.71% 24.81% 4.95% -4.13% -16.60% 2.62% -
  Horiz. % 120.05% 107.47% 86.11% 82.04% 85.58% 102.62% 100.00%
EPS 1.42 0.96 0.44 0.65 0.46 0.94 0.81 9.80%
  YoY % 47.92% 118.18% -32.31% 41.30% -51.06% 16.05% -
  Horiz. % 175.31% 118.52% 54.32% 80.25% 56.79% 116.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1600 0.1600 0.1294 0.1222 0.1195 0.1204 0.1197 4.95%
  YoY % 0.00% 23.65% 5.89% 2.26% -0.75% 0.58% -
  Horiz. % 133.67% 133.67% 108.10% 102.09% 99.83% 100.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.1500 0.1300 0.1200 0.1200 0.1100 0.2900 0.3000 -
P/RPS 1.64 1.59 1.82 1.95 1.68 3.72 2.35 -5.81%
  YoY % 3.14% -12.64% -6.67% 16.07% -54.84% 58.30% -
  Horiz. % 69.79% 67.66% 77.45% 82.98% 71.49% 158.30% 100.00%
P/EPS 10.58 13.65 27.27 18.75 23.91 30.85 22.06 -11.52%
  YoY % -22.49% -49.94% 45.44% -21.58% -22.50% 39.85% -
  Horiz. % 47.96% 61.88% 123.62% 85.00% 108.39% 139.85% 100.00%
EY 9.46 7.33 3.67 5.33 4.18 3.24 4.53 13.04%
  YoY % 29.06% 99.73% -31.14% 27.51% 29.01% -28.48% -
  Horiz. % 208.83% 161.81% 81.02% 117.66% 92.27% 71.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.94 0.81 0.92 1.00 0.92 2.42 1.50 -7.49%
  YoY % 16.05% -11.96% -8.00% 8.70% -61.98% 61.33% -
  Horiz. % 62.67% 54.00% 61.33% 66.67% 61.33% 161.33% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 28/08/12 24/08/11 25/08/10 26/08/09 28/08/08 30/08/07 -
Price 0.1550 0.1400 0.1050 0.1000 0.1200 0.2900 0.5000 -
P/RPS 1.69 1.71 1.59 1.63 1.83 3.72 3.92 -13.07%
  YoY % -1.17% 7.55% -2.45% -10.93% -50.81% -5.10% -
  Horiz. % 43.11% 43.62% 40.56% 41.58% 46.68% 94.90% 100.00%
P/EPS 10.93 14.70 23.86 15.63 26.09 30.85 36.76 -18.29%
  YoY % -25.65% -38.39% 52.66% -40.09% -15.43% -16.08% -
  Horiz. % 29.73% 39.99% 64.91% 42.52% 70.97% 83.92% 100.00%
EY 9.15 6.80 4.19 6.40 3.83 3.24 2.72 22.39%
  YoY % 34.56% 62.29% -34.53% 67.10% 18.21% 19.12% -
  Horiz. % 336.40% 250.00% 154.04% 235.29% 140.81% 119.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.97 0.88 0.81 0.83 1.00 2.42 2.50 -14.58%
  YoY % 10.23% 8.64% -2.41% -17.00% -58.68% -3.20% -
  Horiz. % 38.80% 35.20% 32.40% 33.20% 40.00% 96.80% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers