[BTECH] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 16.19%
YoY- 48.92%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 21,712 24,552 23,906 23,072 20,752 21,761 21,197 1.61%
PBT 5,288 4,607 4,904 4,886 4,208 3,808 3,548 30.51%
Tax -1,408 -1,184 -1,254 -1,228 -1,080 -1,252 -1,061 20.78%
NP 3,880 3,423 3,649 3,658 3,128 2,556 2,486 34.58%
-
NP to SH 3,916 3,350 3,517 3,574 3,076 2,440 2,365 40.00%
-
Tax Rate 26.63% 25.70% 25.57% 25.13% 25.67% 32.88% 29.90% -
Total Cost 17,832 21,129 20,257 19,414 17,624 19,205 18,710 -3.15%
-
Net Worth 42,840 42,840 42,840 40,319 42,840 40,511 40,319 4.12%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 42,840 42,840 42,840 40,319 42,840 40,511 40,319 4.12%
NOSH 252,000 252,000 252,000 252,000 252,000 253,195 252,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 17.87% 13.94% 15.26% 15.85% 15.07% 11.75% 11.73% -
ROE 9.14% 7.82% 8.21% 8.86% 7.18% 6.02% 5.87% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.62 9.74 9.49 9.16 8.23 8.59 8.41 1.65%
EPS 1.56 1.33 1.40 1.42 1.24 0.97 0.93 41.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.16 0.17 0.16 0.16 4.12%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.62 9.74 9.49 9.16 8.23 8.64 8.41 1.65%
EPS 1.56 1.33 1.40 1.42 1.24 0.97 0.93 41.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.16 0.17 0.1608 0.16 4.12%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.18 0.17 0.165 0.15 0.14 0.12 0.12 -
P/RPS 2.09 1.74 1.74 1.64 1.70 1.40 1.43 28.81%
P/EPS 11.58 12.79 11.82 10.58 11.47 12.45 12.78 -6.36%
EY 8.63 7.82 8.46 9.46 8.72 8.03 7.82 6.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.00 0.97 0.94 0.82 0.75 0.75 25.96%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 26/02/14 20/11/13 27/08/13 28/05/13 27/02/13 27/11/12 -
Price 0.23 0.17 0.17 0.155 0.15 0.105 0.12 -
P/RPS 2.67 1.74 1.79 1.69 1.82 1.22 1.43 51.68%
P/EPS 14.80 12.79 12.18 10.93 12.29 10.90 12.78 10.28%
EY 6.76 7.82 8.21 9.15 8.14 9.18 7.82 -9.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.00 1.00 0.97 0.88 0.66 0.75 48.02%

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