[BTECH] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
28-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 69.92%
YoY- 16.28%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 20,839 13,440 6,608 25,100 17,911 11,324 5,511 142.12%
PBT 6,167 3,602 1,648 9,575 5,332 3,360 1,729 132.90%
Tax -1,515 -867 -404 -2,005 -1,378 -832 -426 132.45%
NP 4,652 2,735 1,244 7,570 3,954 2,528 1,303 133.05%
-
NP to SH 4,649 2,736 1,258 7,337 3,998 2,562 1,324 130.49%
-
Tax Rate 24.57% 24.07% 24.51% 20.94% 25.84% 24.76% 24.64% -
Total Cost 16,187 10,705 5,364 17,530 13,957 8,796 4,208 144.90%
-
Net Worth 90,958 90,720 90,720 88,199 85,680 85,680 83,160 6.14%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - 2,520 - - - -
Div Payout % - - - 34.35% - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 90,958 90,720 90,720 88,199 85,680 85,680 83,160 6.14%
NOSH 252,663 252,000 252,000 252,000 252,000 252,000 252,000 0.17%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 22.32% 20.35% 18.83% 30.16% 22.08% 22.32% 23.64% -
ROE 5.11% 3.02% 1.39% 8.32% 4.67% 2.99% 1.59% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 8.25 5.33 2.62 9.96 7.11 4.49 2.19 141.52%
EPS 1.84 1.09 0.50 2.91 1.59 1.02 0.53 128.75%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.36 0.36 0.36 0.35 0.34 0.34 0.33 5.95%
Adjusted Per Share Value based on latest NOSH - 251,710
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 8.28 5.34 2.63 9.97 7.12 4.50 2.19 142.10%
EPS 1.85 1.09 0.50 2.91 1.59 1.02 0.53 129.58%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.3614 0.3604 0.3604 0.3504 0.3404 0.3404 0.3304 6.14%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.315 0.355 0.325 0.29 0.27 0.315 0.32 -
P/RPS 3.82 6.66 12.39 2.91 3.80 7.01 14.63 -59.04%
P/EPS 17.12 32.70 65.10 9.96 17.02 30.98 60.91 -56.99%
EY 5.84 3.06 1.54 10.04 5.88 3.23 1.64 132.65%
DY 0.00 0.00 0.00 3.45 0.00 0.00 0.00 -
P/NAPS 0.87 0.99 0.90 0.83 0.79 0.93 0.97 -6.97%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 28/08/24 29/05/24 28/02/24 28/11/23 28/08/23 30/05/23 -
Price 0.32 0.315 0.34 0.32 0.285 0.285 0.30 -
P/RPS 3.88 5.91 12.97 3.21 4.01 6.34 13.72 -56.81%
P/EPS 17.39 29.01 68.11 10.99 17.96 28.03 57.10 -54.63%
EY 5.75 3.45 1.47 9.10 5.57 3.57 1.75 120.53%
DY 0.00 0.00 0.00 3.13 0.00 0.00 0.00 -
P/NAPS 0.89 0.87 0.94 0.91 0.84 0.84 0.91 -1.46%

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