Highlights

[BTECH] YoY Annualized Quarter Result on 2011-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     46.81%    YoY -     -32.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 23,152 23,072 20,660 16,550 15,776 16,466 19,730 2.70%
  YoY % 0.35% 11.67% 24.83% 4.91% -4.19% -16.54% -
  Horiz. % 117.34% 116.94% 104.71% 83.88% 79.96% 83.46% 100.00%
PBT 7,466 4,886 3,508 2,020 2,400 1,992 3,166 15.36%
  YoY % 52.80% 39.28% 73.66% -15.83% 20.48% -37.08% -
  Horiz. % 235.82% 154.33% 110.80% 63.80% 75.81% 62.92% 100.00%
Tax -1,210 -1,228 -984 -852 -808 -858 -692 9.76%
  YoY % 1.47% -24.80% -15.49% -5.45% 5.83% -23.99% -
  Horiz. % 174.86% 177.46% 142.20% 123.12% 116.76% 123.99% 100.00%
NP 6,256 3,658 2,524 1,168 1,592 1,134 2,474 16.71%
  YoY % 71.02% 44.93% 116.10% -26.63% 40.39% -54.16% -
  Horiz. % 252.87% 147.86% 102.02% 47.21% 64.35% 45.84% 100.00%
NP to SH 6,224 3,574 2,400 1,104 1,642 1,154 2,376 17.40%
  YoY % 74.15% 48.92% 117.39% -32.76% 42.29% -51.43% -
  Horiz. % 261.95% 150.42% 101.01% 46.46% 69.11% 48.57% 100.00%
Tax Rate 16.21 % 25.13 % 28.05 % 42.18 % 33.67 % 43.07 % 21.86 % -4.86%
  YoY % -35.50% -10.41% -33.50% 25.27% -21.82% 97.03% -
  Horiz. % 74.15% 114.96% 128.32% 192.96% 154.03% 197.03% 100.00%
Total Cost 16,896 19,414 18,136 15,382 14,184 15,332 17,256 -0.35%
  YoY % -12.97% 7.05% 17.90% 8.45% -7.49% -11.15% -
  Horiz. % 97.91% 112.51% 105.10% 89.14% 82.20% 88.85% 100.00%
Net Worth 45,360 40,319 40,319 32,618 30,787 30,104 30,331 6.93%
  YoY % 12.50% 0.00% 23.61% 5.95% 2.27% -0.75% -
  Horiz. % 149.55% 132.93% 132.93% 107.54% 101.50% 99.25% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 45,360 40,319 40,319 32,618 30,787 30,104 30,331 6.93%
  YoY % 12.50% 0.00% 23.61% 5.95% 2.27% -0.75% -
  Horiz. % 149.55% 132.93% 132.93% 107.54% 101.50% 99.25% 100.00%
NOSH 252,000 252,000 252,000 250,909 256,562 250,869 252,765 -0.05%
  YoY % 0.00% 0.00% 0.43% -2.20% 2.27% -0.75% -
  Horiz. % 99.70% 99.70% 99.70% 99.27% 101.50% 99.25% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 27.02 % 15.85 % 12.22 % 7.06 % 10.09 % 6.89 % 12.54 % 13.64%
  YoY % 70.47% 29.71% 73.09% -30.03% 46.44% -45.06% -
  Horiz. % 215.47% 126.40% 97.45% 56.30% 80.46% 54.94% 100.00%
ROE 13.72 % 8.86 % 5.95 % 3.38 % 5.33 % 3.83 % 7.83 % 9.79%
  YoY % 54.85% 48.91% 76.04% -36.59% 39.16% -51.09% -
  Horiz. % 175.22% 113.15% 75.99% 43.17% 68.07% 48.91% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 9.19 9.16 8.20 6.60 6.15 6.56 7.81 2.75%
  YoY % 0.33% 11.71% 24.24% 7.32% -6.25% -16.01% -
  Horiz. % 117.67% 117.29% 104.99% 84.51% 78.75% 83.99% 100.00%
EPS 2.46 1.42 0.96 0.44 0.64 0.46 0.94 17.38%
  YoY % 73.24% 47.92% 118.18% -31.25% 39.13% -51.06% -
  Horiz. % 261.70% 151.06% 102.13% 46.81% 68.09% 48.94% 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 0.1800 0.1600 0.1600 0.1300 0.1200 0.1200 0.1200 6.99%
  YoY % 12.50% 0.00% 23.08% 8.33% 0.00% 0.00% -
  Horiz. % 150.00% 133.33% 133.33% 108.33% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 9.19 9.16 8.20 6.57 6.26 6.53 7.83 2.70%
  YoY % 0.33% 11.71% 24.81% 4.95% -4.13% -16.60% -
  Horiz. % 117.37% 116.99% 104.73% 83.91% 79.95% 83.40% 100.00%
EPS 2.46 1.42 0.96 0.44 0.65 0.46 0.94 17.38%
  YoY % 73.24% 47.92% 118.18% -32.31% 41.30% -51.06% -
  Horiz. % 261.70% 151.06% 102.13% 46.81% 69.15% 48.94% 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 0.1800 0.1600 0.1600 0.1294 0.1222 0.1195 0.1204 6.93%
  YoY % 12.50% 0.00% 23.65% 5.89% 2.26% -0.75% -
  Horiz. % 149.50% 132.89% 132.89% 107.48% 101.50% 99.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.2300 0.1500 0.1300 0.1200 0.1200 0.1100 0.2900 -
P/RPS 2.50 1.64 1.59 1.82 1.95 1.68 3.72 -6.41%
  YoY % 52.44% 3.14% -12.64% -6.67% 16.07% -54.84% -
  Horiz. % 67.20% 44.09% 42.74% 48.92% 52.42% 45.16% 100.00%
P/EPS 9.31 10.58 13.65 27.27 18.75 23.91 30.85 -18.09%
  YoY % -12.00% -22.49% -49.94% 45.44% -21.58% -22.50% -
  Horiz. % 30.18% 34.29% 44.25% 88.40% 60.78% 77.50% 100.00%
EY 10.74 9.46 7.33 3.67 5.33 4.18 3.24 22.10%
  YoY % 13.53% 29.06% 99.73% -31.14% 27.51% 29.01% -
  Horiz. % 331.48% 291.98% 226.23% 113.27% 164.51% 129.01% 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 1.28 0.94 0.81 0.92 1.00 0.92 2.42 -10.07%
  YoY % 36.17% 16.05% -11.96% -8.00% 8.70% -61.98% -
  Horiz. % 52.89% 38.84% 33.47% 38.02% 41.32% 38.02% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 27/08/13 28/08/12 24/08/11 25/08/10 26/08/09 28/08/08 -
Price 0.2200 0.1550 0.1400 0.1050 0.1000 0.1200 0.2900 -
P/RPS 2.39 1.69 1.71 1.59 1.63 1.83 3.72 -7.11%
  YoY % 41.42% -1.17% 7.55% -2.45% -10.93% -50.81% -
  Horiz. % 64.25% 45.43% 45.97% 42.74% 43.82% 49.19% 100.00%
P/EPS 8.91 10.93 14.70 23.86 15.63 26.09 30.85 -18.69%
  YoY % -18.48% -25.65% -38.39% 52.66% -40.09% -15.43% -
  Horiz. % 28.88% 35.43% 47.65% 77.34% 50.66% 84.57% 100.00%
EY 11.23 9.15 6.80 4.19 6.40 3.83 3.24 23.01%
  YoY % 22.73% 34.56% 62.29% -34.53% 67.10% 18.21% -
  Horiz. % 346.60% 282.41% 209.88% 129.32% 197.53% 118.21% 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 1.22 0.97 0.88 0.81 0.83 1.00 2.42 -10.78%
  YoY % 25.77% 10.23% 8.64% -2.41% -17.00% -58.68% -
  Horiz. % 50.41% 40.08% 36.36% 33.47% 34.30% 41.32% 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.
 


 

146  114  377  1674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.325+0.005 
 ARMADA 0.485+0.005 
 KEYASIC 0.075+0.01 
 UCREST 0.17+0.025 
 LAYHONG 0.515+0.01 
 MTAG 0.56+0.02 
 MERIDIAN 0.075+0.005 
 XINGHE 0.250.00 
 MPAY 0.115+0.005 
 CUSCAPI 0.185+0.01 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. What happened today? Myeg & Layhong Louis Yap Investment
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers