Highlights

[BTECH] YoY Cumulative Quarter Result on 2012-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 18-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -83.23%    YoY -     172.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 6,904 5,428 5,188 5,139 3,774 3,712 3,960 9.70%
  YoY % 27.19% 4.63% 0.95% 36.17% 1.67% -6.26% -
  Horiz. % 174.34% 137.07% 131.01% 129.77% 95.30% 93.74% 100.00%
PBT 1,386 1,322 1,052 807 383 506 450 20.61%
  YoY % 4.84% 25.67% 30.36% 110.70% -24.31% 12.44% -
  Horiz. % 308.00% 293.78% 233.78% 179.33% 85.11% 112.44% 100.00%
Tax -346 -352 -270 -263 -186 -182 -136 16.83%
  YoY % 1.70% -30.37% -2.66% -41.40% -2.20% -33.82% -
  Horiz. % 254.41% 258.82% 198.53% 193.38% 136.76% 133.82% 100.00%
NP 1,040 970 782 544 197 324 314 22.08%
  YoY % 7.22% 24.04% 43.75% 176.14% -39.20% 3.18% -
  Horiz. % 331.21% 308.92% 249.04% 173.25% 62.74% 103.18% 100.00%
NP to SH 1,017 979 769 512 188 336 330 20.62%
  YoY % 3.88% 27.31% 50.20% 172.34% -44.05% 1.82% -
  Horiz. % 308.18% 296.67% 233.03% 155.15% 56.97% 101.82% 100.00%
Tax Rate 24.96 % 26.63 % 25.67 % 32.59 % 48.56 % 35.97 % 30.22 % -3.14%
  YoY % -6.27% 3.74% -21.23% -32.89% 35.00% 19.03% -
  Horiz. % 82.59% 88.12% 84.94% 107.84% 160.69% 119.03% 100.00%
Total Cost 5,864 4,458 4,406 4,595 3,577 3,388 3,646 8.24%
  YoY % 31.54% 1.18% -4.11% 28.46% 5.58% -7.08% -
  Horiz. % 160.83% 122.27% 120.84% 126.03% 98.11% 92.92% 100.00%
Net Worth 47,879 42,840 42,840 40,319 37,599 31,015 30,461 7.82%
  YoY % 11.76% 0.00% 6.25% 7.23% 21.23% 1.82% -
  Horiz. % 157.18% 140.64% 140.64% 132.36% 123.43% 101.82% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 47,879 42,840 42,840 40,319 37,599 31,015 30,461 7.82%
  YoY % 11.76% 0.00% 6.25% 7.23% 21.23% 1.82% -
  Horiz. % 157.18% 140.64% 140.64% 132.36% 123.43% 101.82% 100.00%
NOSH 252,000 252,000 252,000 252,000 268,571 258,461 253,846 -0.12%
  YoY % 0.00% 0.00% 0.00% -6.17% 3.91% 1.82% -
  Horiz. % 99.27% 99.27% 99.27% 99.27% 105.80% 101.82% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 15.06 % 17.87 % 15.07 % 10.59 % 5.22 % 8.73 % 7.93 % 11.28%
  YoY % -15.72% 18.58% 42.30% 102.87% -40.21% 10.09% -
  Horiz. % 189.91% 225.35% 190.04% 133.54% 65.83% 110.09% 100.00%
ROE 2.12 % 2.29 % 1.80 % 1.27 % 0.50 % 1.08 % 1.08 % 11.89%
  YoY % -7.42% 27.22% 41.73% 154.00% -53.70% 0.00% -
  Horiz. % 196.30% 212.04% 166.67% 117.59% 46.30% 100.00% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2.74 2.15 2.06 2.04 1.41 1.44 1.56 9.84%
  YoY % 27.44% 4.37% 0.98% 44.68% -2.08% -7.69% -
  Horiz. % 175.64% 137.82% 132.05% 130.77% 90.38% 92.31% 100.00%
EPS 0.40 0.39 0.31 0.20 0.07 0.13 0.13 20.59%
  YoY % 2.56% 25.81% 55.00% 185.71% -46.15% 0.00% -
  Horiz. % 307.69% 300.00% 238.46% 153.85% 53.85% 100.00% 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 0.1900 0.1700 0.1700 0.1600 0.1400 0.1200 0.1200 7.96%
  YoY % 11.76% 0.00% 6.25% 14.29% 16.67% 0.00% -
  Horiz. % 158.33% 141.67% 141.67% 133.33% 116.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2.74 2.15 2.06 2.04 1.50 1.47 1.57 9.72%
  YoY % 27.44% 4.37% 0.98% 36.00% 2.04% -6.37% -
  Horiz. % 174.52% 136.94% 131.21% 129.94% 95.54% 93.63% 100.00%
EPS 0.40 0.39 0.31 0.20 0.07 0.13 0.13 20.59%
  YoY % 2.56% 25.81% 55.00% 185.71% -46.15% 0.00% -
  Horiz. % 307.69% 300.00% 238.46% 153.85% 53.85% 100.00% 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 0.1900 0.1700 0.1700 0.1600 0.1492 0.1231 0.1209 7.82%
  YoY % 11.76% 0.00% 6.25% 7.24% 21.20% 1.82% -
  Horiz. % 157.15% 140.61% 140.61% 132.34% 123.41% 101.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.2800 0.1800 0.1400 0.1400 0.1050 0.1000 0.1000 -
P/RPS 10.22 8.36 6.80 6.87 7.47 6.96 6.41 8.08%
  YoY % 22.25% 22.94% -1.02% -8.03% 7.33% 8.58% -
  Horiz. % 159.44% 130.42% 106.08% 107.18% 116.54% 108.58% 100.00%
P/EPS 69.38 46.33 45.88 68.91 150.00 76.92 76.92 -1.70%
  YoY % 49.75% 0.98% -33.42% -54.06% 95.01% 0.00% -
  Horiz. % 90.20% 60.23% 59.65% 89.59% 195.01% 100.00% 100.00%
EY 1.44 2.16 2.18 1.45 0.67 1.30 1.30 1.72%
  YoY % -33.33% -0.92% 50.34% 116.42% -48.46% 0.00% -
  Horiz. % 110.77% 166.15% 167.69% 111.54% 51.54% 100.00% 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 1.47 1.06 0.82 0.88 0.75 0.83 0.83 9.99%
  YoY % 38.68% 29.27% -6.82% 17.33% -9.64% 0.00% -
  Horiz. % 177.11% 127.71% 98.80% 106.02% 90.36% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 23/05/14 28/05/13 18/05/12 13/05/11 11/05/10 14/05/09 -
Price 0.3100 0.2300 0.1500 0.1500 0.1600 0.1300 0.1300 -
P/RPS 11.32 10.68 7.29 7.36 11.39 9.05 8.33 5.24%
  YoY % 5.99% 46.50% -0.95% -35.38% 25.86% 8.64% -
  Horiz. % 135.89% 128.21% 87.52% 88.36% 136.73% 108.64% 100.00%
P/EPS 76.81 59.20 49.15 73.83 228.57 100.00 100.00 -4.30%
  YoY % 29.75% 20.45% -33.43% -67.70% 128.57% 0.00% -
  Horiz. % 76.81% 59.20% 49.15% 73.83% 228.57% 100.00% 100.00%
EY 1.30 1.69 2.03 1.35 0.44 1.00 1.00 4.47%
  YoY % -23.08% -16.75% 50.37% 206.82% -56.00% 0.00% -
  Horiz. % 130.00% 169.00% 203.00% 135.00% 44.00% 100.00% 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 1.63 1.35 0.88 0.94 1.14 1.08 1.08 7.10%
  YoY % 20.74% 53.41% -6.38% -17.54% 5.56% 0.00% -
  Horiz. % 150.93% 125.00% 81.48% 87.04% 105.56% 100.00% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

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