Highlights

[BTECH] YoY Annualized Quarter 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 -     27.03%    YoY -     1.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 20,752 20,556 15,096 14,848 15,840 19,628 20,304 0.36%
  YoY % 0.95% 36.17% 1.67% -6.26% -19.30% -3.33% -
  Horiz. % 102.21% 101.24% 74.35% 73.13% 78.01% 96.67% 100.00%
PBT 4,208 3,228 1,532 2,024 1,800 3,300 3,160 4.88%
  YoY % 30.36% 110.70% -24.31% 12.44% -45.45% 4.43% -
  Horiz. % 133.16% 102.15% 48.48% 64.05% 56.96% 104.43% 100.00%
Tax -1,080 -1,052 -744 -728 -544 -620 -636 9.22%
  YoY % -2.66% -41.40% -2.20% -33.82% 12.26% 2.52% -
  Horiz. % 169.81% 165.41% 116.98% 114.47% 85.53% 97.48% 100.00%
NP 3,128 2,176 788 1,296 1,256 2,680 2,524 3.64%
  YoY % 43.75% 176.14% -39.20% 3.18% -53.13% 6.18% -
  Horiz. % 123.93% 86.21% 31.22% 51.35% 49.76% 106.18% 100.00%
NP to SH 3,076 2,048 752 1,344 1,320 2,552 2,376 4.39%
  YoY % 50.20% 172.34% -44.05% 1.82% -48.28% 7.41% -
  Horiz. % 129.46% 86.20% 31.65% 56.57% 55.56% 107.41% 100.00%
Tax Rate 25.67 % 32.59 % 48.56 % 35.97 % 30.22 % 18.79 % 20.13 % 4.13%
  YoY % -21.23% -32.89% 35.00% 19.03% 60.83% -6.66% -
  Horiz. % 127.52% 161.90% 241.23% 178.69% 150.12% 93.34% 100.00%
Total Cost 17,624 18,380 14,308 13,552 14,584 16,948 17,780 -0.15%
  YoY % -4.11% 28.46% 5.58% -7.08% -13.95% -4.68% -
  Horiz. % 99.12% 103.37% 80.47% 76.22% 82.02% 95.32% 100.00%
Net Worth 42,840 40,319 37,599 31,015 30,461 31,158 29,699 6.29%
  YoY % 6.25% 7.23% 21.23% 1.82% -2.24% 4.91% -
  Horiz. % 144.24% 135.76% 126.60% 104.43% 102.56% 104.91% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 42,840 40,319 37,599 31,015 30,461 31,158 29,699 6.29%
  YoY % 6.25% 7.23% 21.23% 1.82% -2.24% 4.91% -
  Horiz. % 144.24% 135.76% 126.60% 104.43% 102.56% 104.91% 100.00%
NOSH 252,000 252,000 268,571 258,461 253,846 148,372 148,499 9.21%
  YoY % 0.00% -6.17% 3.91% 1.82% 71.09% -0.09% -
  Horiz. % 169.70% 169.70% 180.86% 174.05% 170.94% 99.91% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 15.07 % 10.59 % 5.22 % 8.73 % 7.93 % 13.65 % 12.43 % 3.26%
  YoY % 42.30% 102.87% -40.21% 10.09% -41.90% 9.81% -
  Horiz. % 121.24% 85.20% 42.00% 70.23% 63.80% 109.81% 100.00%
ROE 7.18 % 5.08 % 2.00 % 4.33 % 4.33 % 8.19 % 8.00 % -1.78%
  YoY % 41.34% 154.00% -53.81% 0.00% -47.13% 2.37% -
  Horiz. % 89.75% 63.50% 25.00% 54.12% 54.12% 102.37% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 8.23 8.16 5.62 5.74 6.24 13.23 13.67 -8.10%
  YoY % 0.86% 45.20% -2.09% -8.01% -52.83% -3.22% -
  Horiz. % 60.20% 59.69% 41.11% 41.99% 45.65% 96.78% 100.00%
EPS 1.24 0.80 0.28 0.52 0.52 1.72 1.60 -4.16%
  YoY % 55.00% 185.71% -46.15% 0.00% -69.77% 7.50% -
  Horiz. % 77.50% 50.00% 17.50% 32.50% 32.50% 107.50% 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 0.1700 0.1600 0.1400 0.1200 0.1200 0.2100 0.2000 -2.67%
  YoY % 6.25% 14.29% 16.67% 0.00% -42.86% 5.00% -
  Horiz. % 85.00% 80.00% 70.00% 60.00% 60.00% 105.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 8.23 8.16 5.99 5.89 6.29 7.79 8.06 0.35%
  YoY % 0.86% 36.23% 1.70% -6.36% -19.26% -3.35% -
  Horiz. % 102.11% 101.24% 74.32% 73.08% 78.04% 96.65% 100.00%
EPS 1.24 0.80 0.30 0.53 0.52 1.01 0.94 4.72%
  YoY % 55.00% 166.67% -43.40% 1.92% -48.51% 7.45% -
  Horiz. % 131.91% 85.11% 31.91% 56.38% 55.32% 107.45% 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 0.1700 0.1600 0.1492 0.1231 0.1209 0.1236 0.1179 6.28%
  YoY % 6.25% 7.24% 21.20% 1.82% -2.18% 4.83% -
  Horiz. % 144.19% 135.71% 126.55% 104.41% 102.54% 104.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.1400 0.1400 0.1050 0.1000 0.1000 0.3500 0.4000 -
P/RPS 1.70 1.72 1.87 1.74 1.60 2.65 2.93 -8.67%
  YoY % -1.16% -8.02% 7.47% 8.75% -39.62% -9.56% -
  Horiz. % 58.02% 58.70% 63.82% 59.39% 54.61% 90.44% 100.00%
P/EPS 11.47 17.23 37.50 19.23 19.23 20.35 25.00 -12.17%
  YoY % -33.43% -54.05% 95.01% 0.00% -5.50% -18.60% -
  Horiz. % 45.88% 68.92% 150.00% 76.92% 76.92% 81.40% 100.00%
EY 8.72 5.80 2.67 5.20 5.20 4.91 4.00 13.86%
  YoY % 50.34% 117.23% -48.65% 0.00% 5.91% 22.75% -
  Horiz. % 218.00% 145.00% 66.75% 130.00% 130.00% 122.75% 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 0.82 0.88 0.75 0.83 0.83 1.67 2.00 -13.80%
  YoY % -6.82% 17.33% -9.64% 0.00% -50.30% -16.50% -
  Horiz. % 41.00% 44.00% 37.50% 41.50% 41.50% 83.50% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 18/05/12 13/05/11 11/05/10 14/05/09 22/05/08 30/05/07 -
Price 0.1500 0.1500 0.1600 0.1300 0.1300 0.4100 0.2800 -
P/RPS 1.82 1.84 2.85 2.26 2.08 3.10 2.05 -1.96%
  YoY % -1.09% -35.44% 26.11% 8.65% -32.90% 51.22% -
  Horiz. % 88.78% 89.76% 139.02% 110.24% 101.46% 151.22% 100.00%
P/EPS 12.29 18.46 57.14 25.00 25.00 23.84 17.50 -5.72%
  YoY % -33.42% -67.69% 128.56% 0.00% 4.87% 36.23% -
  Horiz. % 70.23% 105.49% 326.51% 142.86% 142.86% 136.23% 100.00%
EY 8.14 5.42 1.75 4.00 4.00 4.20 5.71 6.08%
  YoY % 50.18% 209.71% -56.25% 0.00% -4.76% -26.44% -
  Horiz. % 142.56% 94.92% 30.65% 70.05% 70.05% 73.56% 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 0.88 0.94 1.14 1.08 1.08 1.95 1.40 -7.44%
  YoY % -6.38% -17.54% 5.56% 0.00% -44.62% 39.29% -
  Horiz. % 62.86% 67.14% 81.43% 77.14% 77.14% 139.29% 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.
 


 

263  359  535  1154 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.435+0.035 
 SAPNRG 0.275+0.015 
 VELESTO 0.355+0.025 
 GPACKET-WB 0.325+0.005 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.205+0.03 
 SAPNRG-WA 0.125+0.005 
 HSI-C7F 0.295-0.005 
 IFCAMSC 0.46+0.025 
 SANICHI 0.0450.00 

FEATURED POSTS

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