Highlights

[BTECH] YoY 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 -     201.08%    YoY -     -44.05%
Quarter Report


View:


Show?  YoY % Horiz. %

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 5,428 5,188 5,139 3,774 3,712 3,960 4,907 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 1,322 1,052 807 383 506 450 825 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 -352 -270 -263 -186 -182 -136 -155 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 970 782 544 197 324 314 670 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 979 769 512 188 336 330 638 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 4,458 4,406 4,595 3,577 3,388 3,646 4,237 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 2.29 % 1.80 % 1.27 % 0.50 % 1.08 % 1.08 % 2.05 % 1.86%
  YoY % 27.22% 41.73% 154.00% -53.70% 0.00% -47.32% -
  Horiz. % 111.71% 87.80% 61.95% 24.39% 52.68% 52.68% 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 2.15 2.06 2.04 1.41 1.44 1.56 3.31 -6.94%
  YoY % 4.37% 0.98% 44.68% -2.08% -7.69% -52.87% -
  Horiz. % 64.95% 62.24% 61.63% 42.60% 43.50% 47.13% 100.00%
EPS 0.39 0.31 0.20 0.07 0.13 0.13 0.43 -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 2.15 2.06 2.04 1.50 1.47 1.57 1.95 1.64%
  YoY % 4.37% 0.98% 36.00% 2.04% -6.37% -19.49% -
  Horiz. % 110.26% 105.64% 104.62% 76.92% 75.38% 80.51% 100.00%
EPS 0.39 0.31 0.20 0.07 0.13 0.13 0.25 7.69%
  YoY % 25.81% 55.00% 185.71% -46.15% 0.00% -48.00% -
  Horiz. % 156.00% 124.00% 80.00% 28.00% 52.00% 52.00% 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 0.1700 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 8.36 6.80 6.87 7.47 6.96 6.41 10.58 -3.85%
  YoY % 22.94% -1.02% -8.03% 7.33% 8.58% -39.41% -
  Horiz. % 79.02% 64.27% 64.93% 70.60% 65.78% 60.59% 100.00%
P/EPS 46.33 45.88 68.91 150.00 76.92 76.92 81.40 -8.96%
  YoY % 0.98% -33.42% -54.06% 95.01% 0.00% -5.50% -
  Horiz. % 56.92% 56.36% 84.66% 184.28% 94.50% 94.50% 100.00%
EY 2.16 2.18 1.45 0.67 1.30 1.30 1.23 9.83%
  YoY % -0.92% 50.34% 116.42% -48.46% 0.00% 5.69% -
  Horiz. % 175.61% 177.24% 117.89% 54.47% 105.69% 105.69% 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 10.68 7.29 7.36 11.39 9.05 8.33 12.40 -2.46%
  YoY % 46.50% -0.95% -35.38% 25.86% 8.64% -32.82% -
  Horiz. % 86.13% 58.79% 59.35% 91.85% 72.98% 67.18% 100.00%
P/EPS 59.20 49.15 73.83 228.57 100.00 100.00 95.35 -7.63%
  YoY % 20.45% -33.43% -67.70% 128.57% 0.00% 4.88% -
  Horiz. % 62.09% 51.55% 77.43% 239.72% 104.88% 104.88% 100.00%
EY 1.69 2.03 1.35 0.44 1.00 1.00 1.05 8.25%
  YoY % -16.75% 50.37% 206.82% -56.00% 0.00% -4.76% -
  Horiz. % 160.95% 193.33% 128.57% 41.90% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers