[BTECH] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 46.81%
YoY- -32.76%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 20,556 18,546 17,586 16,550 15,096 15,942 16,121 17.57%
PBT 3,228 4,173 2,588 2,020 1,532 1,844 2,338 23.96%
Tax -1,052 -1,067 -978 -852 -744 -826 -720 28.73%
NP 2,176 3,106 1,609 1,168 788 1,018 1,618 21.81%
-
NP to SH 2,048 3,053 1,536 1,104 752 1,069 1,657 15.15%
-
Tax Rate 32.59% 25.57% 37.79% 42.18% 48.56% 44.79% 30.80% -
Total Cost 18,380 15,440 15,977 15,382 14,308 14,924 14,502 17.09%
-
Net Worth 40,319 40,428 35,060 32,618 37,599 35,233 32,977 14.32%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 1,212 - - - 1,208 - -
Div Payout % - 39.73% - - - 113.00% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 40,319 40,428 35,060 32,618 37,599 35,233 32,977 14.32%
NOSH 252,000 252,678 250,434 250,909 268,571 251,666 253,673 -0.43%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 10.59% 16.75% 9.15% 7.06% 5.22% 6.39% 10.04% -
ROE 5.08% 7.55% 4.38% 3.38% 2.00% 3.03% 5.03% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 8.16 7.34 7.02 6.60 5.62 6.33 6.36 18.05%
EPS 0.80 1.21 0.61 0.44 0.28 0.42 0.65 14.83%
DPS 0.00 0.48 0.00 0.00 0.00 0.48 0.00 -
NAPS 0.16 0.16 0.14 0.13 0.14 0.14 0.13 14.83%
Adjusted Per Share Value based on latest NOSH - 259,999
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 8.17 7.37 6.99 6.58 6.00 6.33 6.40 17.66%
EPS 0.81 1.21 0.61 0.44 0.30 0.42 0.66 14.61%
DPS 0.00 0.48 0.00 0.00 0.00 0.48 0.00 -
NAPS 0.1602 0.1606 0.1393 0.1296 0.1494 0.14 0.131 14.34%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.14 0.15 0.095 0.12 0.105 0.11 0.13 -
P/RPS 1.72 2.04 1.35 1.82 1.87 1.74 2.05 -11.03%
P/EPS 17.23 12.41 15.49 27.27 37.50 25.90 19.90 -9.14%
EY 5.80 8.06 6.46 3.67 2.67 3.86 5.03 9.95%
DY 0.00 3.20 0.00 0.00 0.00 4.36 0.00 -
P/NAPS 0.88 0.94 0.68 0.92 0.75 0.79 1.00 -8.16%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 18/05/12 29/02/12 23/11/11 24/08/11 13/05/11 28/02/11 24/11/10 -
Price 0.15 0.12 0.12 0.105 0.16 0.105 0.13 -
P/RPS 1.84 1.63 1.71 1.59 2.85 1.66 2.05 -6.94%
P/EPS 18.46 9.93 19.57 23.86 57.14 24.72 19.90 -4.87%
EY 5.42 10.07 5.11 4.19 1.75 4.05 5.03 5.09%
DY 0.00 4.00 0.00 0.00 0.00 4.57 0.00 -
P/NAPS 0.94 0.75 0.86 0.81 1.14 0.75 1.00 -4.03%

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