[BTECH] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 215.19%
YoY- -28.43%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 18,095 12,462 6,143 23,690 17,077 12,163 6,232 103.39%
PBT 5,237 3,445 1,771 10,092 3,820 2,905 1,255 158.96%
Tax -1,353 -900 -448 -1,517 -1,046 -823 -444 110.04%
NP 3,884 2,545 1,323 8,575 2,774 2,082 811 183.85%
-
NP to SH 3,936 2,587 1,333 8,800 2,792 2,102 855 176.47%
-
Tax Rate 25.84% 26.12% 25.30% 15.03% 27.38% 28.33% 35.38% -
Total Cost 14,211 9,917 4,820 15,115 14,303 10,081 5,421 90.00%
-
Net Worth 78,120 80,639 78,120 75,600 70,560 73,079 70,560 7.01%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 2,016 - - - -
Div Payout % - - - 22.91% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 78,120 80,639 78,120 75,600 70,560 73,079 70,560 7.01%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 21.46% 20.42% 21.54% 36.20% 16.24% 17.12% 13.01% -
ROE 5.04% 3.21% 1.71% 11.64% 3.96% 2.88% 1.21% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 7.18 4.95 2.44 9.40 6.78 4.83 2.47 103.54%
EPS 1.56 1.03 0.53 3.39 1.11 0.83 0.34 175.86%
DPS 0.00 0.00 0.00 0.80 0.00 0.00 0.00 -
NAPS 0.31 0.32 0.31 0.30 0.28 0.29 0.28 7.01%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 7.19 4.95 2.44 9.41 6.78 4.83 2.48 103.19%
EPS 1.56 1.03 0.53 3.50 1.11 0.84 0.34 175.86%
DPS 0.00 0.00 0.00 0.80 0.00 0.00 0.00 -
NAPS 0.3104 0.3204 0.3104 0.3003 0.2803 0.2903 0.2803 7.02%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.255 0.28 0.325 0.34 0.435 0.465 0.52 -
P/RPS 3.55 5.66 13.33 3.62 6.42 9.63 21.03 -69.42%
P/EPS 16.33 27.27 61.44 9.74 39.26 55.75 153.26 -77.49%
EY 6.13 3.67 1.63 10.27 2.55 1.79 0.65 345.76%
DY 0.00 0.00 0.00 2.35 0.00 0.00 0.00 -
P/NAPS 0.82 0.88 1.05 1.13 1.55 1.60 1.86 -42.04%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 25/02/22 26/11/21 27/08/21 25/05/21 -
Price 0.25 0.295 0.29 0.30 0.39 0.435 0.485 -
P/RPS 3.48 5.97 11.90 3.19 5.76 9.01 19.61 -68.38%
P/EPS 16.01 28.74 54.82 8.59 35.20 52.15 142.95 -76.73%
EY 6.25 3.48 1.82 11.64 2.84 1.92 0.70 329.80%
DY 0.00 0.00 0.00 2.67 0.00 0.00 0.00 -
P/NAPS 0.81 0.92 0.94 1.00 1.39 1.50 1.73 -39.67%

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