Highlights

[BTECH] YoY Quarter Result on 2010-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 24-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -12.99%    YoY -     74.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 6,394 5,568 4,915 4,203 4,386 4,639 4,787 4.94%
  YoY % 14.83% 13.29% 16.94% -4.17% -5.45% -3.09% -
  Horiz. % 133.57% 116.32% 102.67% 87.80% 91.62% 96.91% 100.00%
PBT 1,235 907 931 554 507 709 783 7.88%
  YoY % 36.16% -2.58% 68.05% 9.27% -28.49% -9.45% -
  Horiz. % 157.73% 115.84% 118.90% 70.75% 64.75% 90.55% 100.00%
Tax -327 -304 -308 -136 -259 -172 -211 7.57%
  YoY % -7.57% 1.30% -126.47% 47.49% -50.58% 18.48% -
  Horiz. % 154.98% 144.08% 145.97% 64.45% 122.75% 81.52% 100.00%
NP 908 603 623 418 248 537 572 8.00%
  YoY % 50.58% -3.21% 49.04% 68.55% -53.82% -6.12% -
  Horiz. % 158.74% 105.42% 108.92% 73.08% 43.36% 93.88% 100.00%
NP to SH 851 544 600 422 242 523 562 7.15%
  YoY % 56.43% -9.33% 42.18% 74.38% -53.73% -6.94% -
  Horiz. % 151.42% 96.80% 106.76% 75.09% 43.06% 93.06% 100.00%
Tax Rate 26.48 % 33.52 % 33.08 % 24.55 % 51.08 % 24.26 % 26.95 % -0.29%
  YoY % -21.00% 1.33% 34.75% -51.94% 110.55% -9.98% -
  Horiz. % 98.26% 124.38% 122.75% 91.09% 189.54% 90.02% 100.00%
Total Cost 5,486 4,965 4,292 3,785 4,138 4,102 4,215 4.49%
  YoY % 10.49% 15.68% 13.39% -8.53% 0.88% -2.68% -
  Horiz. % 130.15% 117.79% 101.83% 89.80% 98.17% 97.32% 100.00%
Net Worth 42,840 40,319 35,000 32,270 29,039 29,885 30,378 5.89%
  YoY % 6.25% 15.20% 8.46% 11.12% -2.83% -1.62% -
  Horiz. % 141.02% 132.73% 115.21% 106.23% 95.59% 98.38% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 42,840 40,319 35,000 32,270 29,039 29,885 30,378 5.89%
  YoY % 6.25% 15.20% 8.46% 11.12% -2.83% -1.62% -
  Horiz. % 141.02% 132.73% 115.21% 106.23% 95.59% 98.38% 100.00%
NOSH 252,000 252,000 250,000 248,235 241,999 249,047 151,891 8.80%
  YoY % 0.00% 0.80% 0.71% 2.58% -2.83% 63.96% -
  Horiz. % 165.91% 165.91% 164.59% 163.43% 159.32% 163.96% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 14.20 % 10.83 % 12.68 % 9.95 % 5.65 % 11.58 % 11.95 % 2.91%
  YoY % 31.12% -14.59% 27.44% 76.11% -51.21% -3.10% -
  Horiz. % 118.83% 90.63% 106.11% 83.26% 47.28% 96.90% 100.00%
ROE 1.99 % 1.35 % 1.71 % 1.31 % 0.83 % 1.75 % 1.85 % 1.22%
  YoY % 47.41% -21.05% 30.53% 57.83% -52.57% -5.41% -
  Horiz. % 107.57% 72.97% 92.43% 70.81% 44.86% 94.59% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2.54 2.21 1.97 1.69 1.81 1.86 3.15 -3.52%
  YoY % 14.93% 12.18% 16.57% -6.63% -2.69% -40.95% -
  Horiz. % 80.63% 70.16% 62.54% 53.65% 57.46% 59.05% 100.00%
EPS 0.34 0.22 0.24 0.17 0.10 0.21 0.37 -1.40%
  YoY % 54.55% -8.33% 41.18% 70.00% -52.38% -43.24% -
  Horiz. % 91.89% 59.46% 64.86% 45.95% 27.03% 56.76% 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 0.1300 0.1200 0.1200 0.2000 -2.67%
  YoY % 6.25% 14.29% 7.69% 8.33% 0.00% -40.00% -
  Horiz. % 85.00% 80.00% 70.00% 65.00% 60.00% 60.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2.54 2.21 1.95 1.67 1.74 1.84 1.90 4.95%
  YoY % 14.93% 13.33% 16.77% -4.02% -5.43% -3.16% -
  Horiz. % 133.68% 116.32% 102.63% 87.89% 91.58% 96.84% 100.00%
EPS 0.34 0.22 0.24 0.17 0.10 0.21 0.22 7.52%
  YoY % 54.55% -8.33% 41.18% 70.00% -52.38% -4.55% -
  Horiz. % 154.55% 100.00% 109.09% 77.27% 45.45% 95.45% 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 0.1389 0.1281 0.1152 0.1186 0.1205 5.90%
  YoY % 6.25% 15.19% 8.43% 11.20% -2.87% -1.58% -
  Horiz. % 141.08% 132.78% 115.27% 106.31% 95.60% 98.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.1650 0.1200 0.0950 0.1300 0.1000 0.2000 0.4100 -
P/RPS 6.50 5.43 4.83 7.68 5.52 10.74 13.01 -10.91%
  YoY % 19.71% 12.42% -37.11% 39.13% -48.60% -17.45% -
  Horiz. % 49.96% 41.74% 37.13% 59.03% 42.43% 82.55% 100.00%
P/EPS 48.86 55.59 39.58 76.47 100.00 95.24 110.81 -12.75%
  YoY % -12.11% 40.45% -48.24% -23.53% 5.00% -14.05% -
  Horiz. % 44.09% 50.17% 35.72% 69.01% 90.24% 85.95% 100.00%
EY 2.05 1.80 2.53 1.31 1.00 1.05 0.90 14.69%
  YoY % 13.89% -28.85% 93.13% 31.00% -4.76% 16.67% -
  Horiz. % 227.78% 200.00% 281.11% 145.56% 111.11% 116.67% 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 0.75 0.68 1.00 0.83 1.67 2.05 -11.72%
  YoY % 29.33% 10.29% -32.00% 20.48% -50.30% -18.54% -
  Horiz. % 47.32% 36.59% 33.17% 48.78% 40.49% 81.46% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 27/11/12 23/11/11 24/11/10 25/11/09 18/11/08 29/11/07 -
Price 0.1700 0.1200 0.1200 0.1300 0.1100 0.2900 0.5400 -
P/RPS 6.70 5.43 6.10 7.68 6.07 15.57 17.13 -14.47%
  YoY % 23.39% -10.98% -20.57% 26.52% -61.01% -9.11% -
  Horiz. % 39.11% 31.70% 35.61% 44.83% 35.43% 90.89% 100.00%
P/EPS 50.34 55.59 50.00 76.47 110.00 138.10 145.95 -16.24%
  YoY % -9.44% 11.18% -34.61% -30.48% -20.35% -5.38% -
  Horiz. % 34.49% 38.09% 34.26% 52.39% 75.37% 94.62% 100.00%
EY 1.99 1.80 2.00 1.31 0.91 0.72 0.69 19.29%
  YoY % 10.56% -10.00% 52.67% 43.96% 26.39% 4.35% -
  Horiz. % 288.41% 260.87% 289.86% 189.86% 131.88% 104.35% 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 1.00 0.75 0.86 1.00 0.92 2.42 2.70 -15.24%
  YoY % 33.33% -12.79% -14.00% 8.70% -61.98% -10.37% -
  Horiz. % 37.04% 27.78% 31.85% 37.04% 34.07% 89.63% 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.
 


 

435  354  493  719 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.22+0.07 
 SAPNRG 0.21-0.015 
 PWORTH 0.03+0.01 
 PWRWELL 0.41+0.035 
 XOX 0.055-0.005 
 HSI-C7V 0.23-0.035 
 RGTECH 0.36+0.03 
 AVI 0.160.00 
 MYEG 1.18-0.05 
 HSI-H8W 0.15+0.01 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. Dayang versus Carimin & Uzma - Koon Yew Yin Koon Yew Yin's Blog
3. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
4. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
5. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
6. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
7. I Am Not Power Crazy - Has Dr M Taken a Step Too Far? AN UNFOLDING DRAMA (Sarawak Report) save malaysia!!!
8. Azmin, 10 MPs to join PPBM amid signs of about-turn by PKR over support for Dr M save malaysia!!!
Partners & Brokers