Highlights

[BTECH] YoY Quarter Result on 2010-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -144.08%    YoY -     -155.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 6,622 5,863 5,356 3,851 4,360 4,097 5,124 4.36%
  YoY % 12.95% 9.47% 39.08% -11.67% 6.42% -20.04% -
  Horiz. % 129.23% 114.42% 104.53% 75.16% 85.09% 79.96% 100.00%
PBT 929 1,142 2,226 84 303 -217 -60 -
  YoY % -18.65% -48.70% 2,550.00% -72.28% 239.63% -261.67% -
  Horiz. % -1,548.33% -1,903.33% -3,710.00% -140.00% -505.00% 361.67% 100.00%
Tax -243 -451 -333 -286 -19 -142 -60 26.23%
  YoY % 46.12% -35.44% -16.43% -1,405.26% 86.62% -136.67% -
  Horiz. % 405.00% 751.67% 555.00% 476.67% 31.67% 236.67% 100.00%
NP 686 691 1,893 -202 284 -359 -120 -
  YoY % -0.72% -63.50% 1,037.13% -171.13% 179.11% -199.17% -
  Horiz. % -571.67% -575.83% -1,577.50% 168.33% -236.67% 299.17% 100.00%
NP to SH 712 666 1,870 -186 334 -307 -136 -
  YoY % 6.91% -64.39% 1,105.38% -155.69% 208.79% -125.74% -
  Horiz. % -523.53% -489.71% -1,375.00% 136.76% -245.59% 225.74% 100.00%
Tax Rate 26.16 % 39.49 % 14.96 % 340.48 % 6.27 % - % - % -
  YoY % -33.76% 163.97% -95.61% 5,330.30% 0.00% 0.00% -
  Horiz. % 417.22% 629.82% 238.60% 5,430.30% 100.00% - -
Total Cost 5,936 5,172 3,463 4,053 4,076 4,456 5,244 2.09%
  YoY % 14.77% 49.35% -14.56% -0.56% -8.53% -15.03% -
  Horiz. % 113.20% 98.63% 66.04% 77.29% 77.73% 84.97% 100.00%
Net Worth 42,840 40,414 42,079 31,885 30,830 30,699 31,733 5.12%
  YoY % 6.00% -3.96% 31.97% 3.42% 0.43% -3.26% -
  Horiz. % 135.00% 127.36% 132.61% 100.48% 97.16% 96.74% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - 1,262 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 67.51 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 42,840 40,414 42,079 31,885 30,830 30,699 31,733 5.12%
  YoY % 6.00% -3.96% 31.97% 3.42% 0.43% -3.26% -
  Horiz. % 135.00% 127.36% 132.61% 100.48% 97.16% 96.74% 100.00%
NOSH 252,000 252,592 262,999 265,714 256,923 255,833 151,111 8.89%
  YoY % -0.23% -3.96% -1.02% 3.42% 0.43% 69.30% -
  Horiz. % 166.76% 167.16% 174.04% 175.84% 170.02% 169.30% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 10.36 % 11.79 % 35.34 % -5.25 % 6.51 % -8.76 % -2.34 % -
  YoY % -12.13% -66.64% 773.14% -180.65% 174.32% -274.36% -
  Horiz. % -442.74% -503.85% -1,510.26% 224.36% -278.21% 374.36% 100.00%
ROE 1.66 % 1.65 % 4.44 % -0.58 % 1.08 % -1.00 % -0.43 % -
  YoY % 0.61% -62.84% 865.52% -153.70% 208.00% -132.56% -
  Horiz. % -386.05% -383.72% -1,032.56% 134.88% -251.16% 232.56% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2.63 2.32 2.04 1.45 1.70 1.60 3.39 -4.14%
  YoY % 13.36% 13.73% 40.69% -14.71% 6.25% -52.80% -
  Horiz. % 77.58% 68.44% 60.18% 42.77% 50.15% 47.20% 100.00%
EPS 0.28 0.26 0.74 -0.07 0.13 -0.12 -0.09 -
  YoY % 7.69% -64.86% 1,157.14% -153.85% 208.33% -33.33% -
  Horiz. % -311.11% -288.89% -822.22% 77.78% -144.44% 133.33% 100.00%
DPS 0.00 0.00 0.48 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1700 0.1600 0.1600 0.1200 0.1200 0.1200 0.2100 -3.46%
  YoY % 6.25% 0.00% 33.33% 0.00% 0.00% -42.86% -
  Horiz. % 80.95% 76.19% 76.19% 57.14% 57.14% 57.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2.63 2.33 2.13 1.53 1.73 1.63 2.03 4.41%
  YoY % 12.88% 9.39% 39.22% -11.56% 6.13% -19.70% -
  Horiz. % 129.56% 114.78% 104.93% 75.37% 85.22% 80.30% 100.00%
EPS 0.28 0.26 0.74 -0.07 0.13 -0.12 -0.05 -
  YoY % 7.69% -64.86% 1,157.14% -153.85% 208.33% -140.00% -
  Horiz. % -560.00% -520.00% -1,480.00% 140.00% -260.00% 240.00% 100.00%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1700 0.1604 0.1670 0.1265 0.1223 0.1218 0.1259 5.13%
  YoY % 5.99% -3.95% 32.02% 3.43% 0.41% -3.26% -
  Horiz. % 135.03% 127.40% 132.64% 100.48% 97.14% 96.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.1700 0.1200 0.1500 0.1100 0.1100 0.1500 0.2900 -
P/RPS 6.47 5.17 7.37 7.59 6.48 9.37 8.55 -4.54%
  YoY % 25.15% -29.85% -2.90% 17.13% -30.84% 9.59% -
  Horiz. % 75.67% 60.47% 86.20% 88.77% 75.79% 109.59% 100.00%
P/EPS 60.17 45.51 21.10 -157.14 84.62 -125.00 -322.22 -
  YoY % 32.21% 115.69% 113.43% -285.70% 167.70% 61.21% -
  Horiz. % -18.67% -14.12% -6.55% 48.77% -26.26% 38.79% 100.00%
EY 1.66 2.20 4.74 -0.64 1.18 -0.80 -0.31 -
  YoY % -24.55% -53.59% 840.62% -154.24% 247.50% -158.06% -
  Horiz. % -535.48% -709.68% -1,529.03% 206.45% -380.65% 258.06% 100.00%
DY 0.00 0.00 3.20 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.00 0.75 0.94 0.92 0.92 1.25 1.38 -5.22%
  YoY % 33.33% -20.21% 2.17% 0.00% -26.40% -9.42% -
  Horiz. % 72.46% 54.35% 68.12% 66.67% 66.67% 90.58% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 29/02/12 28/02/11 25/02/10 23/02/09 27/02/08 -
Price 0.1700 0.1050 0.1200 0.1050 0.1200 0.1500 0.3800 -
P/RPS 6.47 4.52 5.89 7.24 7.07 9.37 11.21 -8.75%
  YoY % 43.14% -23.26% -18.65% 2.40% -24.55% -16.41% -
  Horiz. % 57.72% 40.32% 52.54% 64.59% 63.07% 83.59% 100.00%
P/EPS 60.17 39.82 16.88 -150.00 92.31 -125.00 -422.22 -
  YoY % 51.10% 135.90% 111.25% -262.50% 173.85% 70.39% -
  Horiz. % -14.25% -9.43% -4.00% 35.53% -21.86% 29.61% 100.00%
EY 1.66 2.51 5.93 -0.67 1.08 -0.80 -0.24 -
  YoY % -33.86% -57.67% 985.07% -162.04% 235.00% -233.33% -
  Horiz. % -691.67% -1,045.83% -2,470.83% 279.17% -450.00% 333.33% 100.00%
DY 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.00 0.66 0.75 0.88 1.00 1.25 1.81 -9.41%
  YoY % 51.52% -12.00% -14.77% -12.00% -20.00% -30.94% -
  Horiz. % 55.25% 36.46% 41.44% 48.62% 55.25% 69.06% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

161  489  424  1136 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.455+0.025 
 VELESTO 0.1650.00 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.1750.00 
 KNM 0.145+0.005 
 DAYANG 1.36+0.01 
 SERBADK-WA 0.255+0.005 
 AAX 0.065+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers