Highlights

[BTECH] YoY Annualized Quarter Result on 2011-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 13-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -29.65%    YoY -     -44.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 21,712 20,752 20,556 15,096 14,848 15,840 19,628 1.70%
  YoY % 4.63% 0.95% 36.17% 1.67% -6.26% -19.30% -
  Horiz. % 110.62% 105.73% 104.73% 76.91% 75.65% 80.70% 100.00%
PBT 5,288 4,208 3,228 1,532 2,024 1,800 3,300 8.17%
  YoY % 25.67% 30.36% 110.70% -24.31% 12.44% -45.45% -
  Horiz. % 160.24% 127.52% 97.82% 46.42% 61.33% 54.55% 100.00%
Tax -1,408 -1,080 -1,052 -744 -728 -544 -620 14.64%
  YoY % -30.37% -2.66% -41.40% -2.20% -33.82% 12.26% -
  Horiz. % 227.10% 174.19% 169.68% 120.00% 117.42% 87.74% 100.00%
NP 3,880 3,128 2,176 788 1,296 1,256 2,680 6.36%
  YoY % 24.04% 43.75% 176.14% -39.20% 3.18% -53.13% -
  Horiz. % 144.78% 116.72% 81.19% 29.40% 48.36% 46.87% 100.00%
NP to SH 3,916 3,076 2,048 752 1,344 1,320 2,552 7.39%
  YoY % 27.31% 50.20% 172.34% -44.05% 1.82% -48.28% -
  Horiz. % 153.45% 120.53% 80.25% 29.47% 52.66% 51.72% 100.00%
Tax Rate 26.63 % 25.67 % 32.59 % 48.56 % 35.97 % 30.22 % 18.79 % 5.98%
  YoY % 3.74% -21.23% -32.89% 35.00% 19.03% 60.83% -
  Horiz. % 141.72% 136.62% 173.44% 258.44% 191.43% 160.83% 100.00%
Total Cost 17,832 17,624 18,380 14,308 13,552 14,584 16,948 0.85%
  YoY % 1.18% -4.11% 28.46% 5.58% -7.08% -13.95% -
  Horiz. % 105.22% 103.99% 108.45% 84.42% 79.96% 86.05% 100.00%
Net Worth 42,840 42,840 40,319 37,599 31,015 30,461 31,158 5.45%
  YoY % 0.00% 6.25% 7.23% 21.23% 1.82% -2.24% -
  Horiz. % 137.49% 137.49% 129.40% 120.67% 99.54% 97.76% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 42,840 42,840 40,319 37,599 31,015 30,461 31,158 5.45%
  YoY % 0.00% 6.25% 7.23% 21.23% 1.82% -2.24% -
  Horiz. % 137.49% 137.49% 129.40% 120.67% 99.54% 97.76% 100.00%
NOSH 252,000 252,000 252,000 268,571 258,461 253,846 148,372 9.23%
  YoY % 0.00% 0.00% -6.17% 3.91% 1.82% 71.09% -
  Horiz. % 169.84% 169.84% 169.84% 181.01% 174.20% 171.09% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 17.87 % 15.07 % 10.59 % 5.22 % 8.73 % 7.93 % 13.65 % 4.59%
  YoY % 18.58% 42.30% 102.87% -40.21% 10.09% -41.90% -
  Horiz. % 130.92% 110.40% 77.58% 38.24% 63.96% 58.10% 100.00%
ROE 9.14 % 7.18 % 5.08 % 2.00 % 4.33 % 4.33 % 8.19 % 1.85%
  YoY % 27.30% 41.34% 154.00% -53.81% 0.00% -47.13% -
  Horiz. % 111.60% 87.67% 62.03% 24.42% 52.87% 52.87% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 8.62 8.23 8.16 5.62 5.74 6.24 13.23 -6.89%
  YoY % 4.74% 0.86% 45.20% -2.09% -8.01% -52.83% -
  Horiz. % 65.15% 62.21% 61.68% 42.48% 43.39% 47.17% 100.00%
EPS 1.56 1.24 0.80 0.28 0.52 0.52 1.72 -1.61%
  YoY % 25.81% 55.00% 185.71% -46.15% 0.00% -69.77% -
  Horiz. % 90.70% 72.09% 46.51% 16.28% 30.23% 30.23% 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 0.1700 0.1600 0.1400 0.1200 0.1200 0.2100 -3.46%
  YoY % 0.00% 6.25% 14.29% 16.67% 0.00% -42.86% -
  Horiz. % 80.95% 80.95% 76.19% 66.67% 57.14% 57.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 8.62 8.23 8.16 5.99 5.89 6.29 7.79 1.70%
  YoY % 4.74% 0.86% 36.23% 1.70% -6.36% -19.26% -
  Horiz. % 110.65% 105.65% 104.75% 76.89% 75.61% 80.74% 100.00%
EPS 1.56 1.24 0.80 0.30 0.53 0.52 1.01 7.51%
  YoY % 25.81% 55.00% 166.67% -43.40% 1.92% -48.51% -
  Horiz. % 154.46% 122.77% 79.21% 29.70% 52.48% 51.49% 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 0.1700 0.1600 0.1492 0.1231 0.1209 0.1236 5.45%
  YoY % 0.00% 6.25% 7.24% 21.20% 1.82% -2.18% -
  Horiz. % 137.54% 137.54% 129.45% 120.71% 99.60% 97.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.1800 0.1400 0.1400 0.1050 0.1000 0.1000 0.3500 -
P/RPS 2.09 1.70 1.72 1.87 1.74 1.60 2.65 -3.88%
  YoY % 22.94% -1.16% -8.02% 7.47% 8.75% -39.62% -
  Horiz. % 78.87% 64.15% 64.91% 70.57% 65.66% 60.38% 100.00%
P/EPS 11.58 11.47 17.23 37.50 19.23 19.23 20.35 -8.96%
  YoY % 0.96% -33.43% -54.05% 95.01% 0.00% -5.50% -
  Horiz. % 56.90% 56.36% 84.67% 184.28% 94.50% 94.50% 100.00%
EY 8.63 8.72 5.80 2.67 5.20 5.20 4.91 9.85%
  YoY % -1.03% 50.34% 117.23% -48.65% 0.00% 5.91% -
  Horiz. % 175.76% 177.60% 118.13% 54.38% 105.91% 105.91% 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 1.06 0.82 0.88 0.75 0.83 0.83 1.67 -7.29%
  YoY % 29.27% -6.82% 17.33% -9.64% 0.00% -50.30% -
  Horiz. % 63.47% 49.10% 52.69% 44.91% 49.70% 49.70% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 23/05/14 28/05/13 18/05/12 13/05/11 11/05/10 14/05/09 22/05/08 -
Price 0.2300 0.1500 0.1500 0.1600 0.1300 0.1300 0.4100 -
P/RPS 2.67 1.82 1.84 2.85 2.26 2.08 3.10 -2.46%
  YoY % 46.70% -1.09% -35.44% 26.11% 8.65% -32.90% -
  Horiz. % 86.13% 58.71% 59.35% 91.94% 72.90% 67.10% 100.00%
P/EPS 14.80 12.29 18.46 57.14 25.00 25.00 23.84 -7.63%
  YoY % 20.42% -33.42% -67.69% 128.56% 0.00% 4.87% -
  Horiz. % 62.08% 51.55% 77.43% 239.68% 104.87% 104.87% 100.00%
EY 6.76 8.14 5.42 1.75 4.00 4.00 4.20 8.25%
  YoY % -16.95% 50.18% 209.71% -56.25% 0.00% -4.76% -
  Horiz. % 160.95% 193.81% 129.05% 41.67% 95.24% 95.24% 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 1.35 0.88 0.94 1.14 1.08 1.08 1.95 -5.94%
  YoY % 53.41% -6.38% -17.54% 5.56% 0.00% -44.62% -
  Horiz. % 69.23% 45.13% 48.21% 58.46% 55.38% 55.38% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS