[BTECH] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 228.16%
YoY- 52.22%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 17,077 12,163 6,232 24,273 17,642 10,900 6,005 100.59%
PBT 3,820 2,905 1,255 6,539 5,113 2,552 1,054 135.76%
Tax -1,046 -823 -444 -1,655 -1,220 -602 -244 163.65%
NP 2,774 2,082 811 4,884 3,893 1,950 810 127.03%
-
NP to SH 2,792 2,102 855 12,296 3,747 1,844 756 138.73%
-
Tax Rate 27.38% 28.33% 35.38% 25.31% 23.86% 23.59% 23.15% -
Total Cost 14,303 10,081 5,421 19,389 13,749 8,950 5,195 96.31%
-
Net Worth 70,560 73,079 70,560 70,560 60,479 65,519 63,000 7.84%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 4,032 2,016 2,016 - -
Div Payout % - - - 32.79% 53.80% 109.33% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 70,560 73,079 70,560 70,560 60,479 65,519 63,000 7.84%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 16.24% 17.12% 13.01% 20.12% 22.07% 17.89% 13.49% -
ROE 3.96% 2.88% 1.21% 17.43% 6.20% 2.81% 1.20% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 6.78 4.83 2.47 9.63 7.00 4.33 2.38 100.82%
EPS 1.11 0.83 0.34 1.86 1.49 0.73 0.30 139.03%
DPS 0.00 0.00 0.00 1.60 0.80 0.80 0.00 -
NAPS 0.28 0.29 0.28 0.28 0.24 0.26 0.25 7.84%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 6.78 4.83 2.47 9.63 7.00 4.33 2.38 100.82%
EPS 1.11 0.83 0.34 1.86 1.49 0.73 0.30 139.03%
DPS 0.00 0.00 0.00 1.60 0.80 0.80 0.00 -
NAPS 0.28 0.29 0.28 0.28 0.24 0.26 0.25 7.84%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.435 0.465 0.52 0.51 0.40 0.30 0.23 -
P/RPS 6.42 9.63 21.03 5.29 5.71 6.94 9.65 -23.77%
P/EPS 39.26 55.75 153.26 10.45 26.90 41.00 76.67 -35.96%
EY 2.55 1.79 0.65 9.57 3.72 2.44 1.30 56.63%
DY 0.00 0.00 0.00 3.14 2.00 2.67 0.00 -
P/NAPS 1.55 1.60 1.86 1.82 1.67 1.15 0.92 41.54%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 27/08/21 25/05/21 25/02/21 25/11/20 27/08/20 26/06/20 -
Price 0.39 0.435 0.485 0.49 0.485 0.505 0.335 -
P/RPS 5.76 9.01 19.61 5.09 6.93 11.68 14.06 -44.80%
P/EPS 35.20 52.15 142.95 10.04 32.62 69.01 111.67 -53.65%
EY 2.84 1.92 0.70 9.96 3.07 1.45 0.90 114.98%
DY 0.00 0.00 0.00 3.27 1.65 1.58 0.00 -
P/NAPS 1.39 1.50 1.73 1.75 2.02 1.94 1.34 2.47%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment