[BTECH] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -83.23%
YoY- 172.34%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 21,761 15,898 10,330 5,139 18,546 13,190 8,275 89.96%
PBT 3,808 2,661 1,754 807 4,173 1,941 1,010 141.27%
Tax -1,252 -796 -492 -263 -1,067 -734 -426 104.50%
NP 2,556 1,865 1,262 544 3,106 1,207 584 166.37%
-
NP to SH 2,440 1,774 1,200 512 3,053 1,152 552 168.12%
-
Tax Rate 32.88% 29.91% 28.05% 32.59% 25.57% 37.82% 42.18% -
Total Cost 19,205 14,033 9,068 4,595 15,440 11,983 7,691 83.54%
-
Net Worth 40,511 40,319 40,319 40,319 40,428 35,060 32,618 15.46%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 1,212 - - -
Div Payout % - - - - 39.73% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 40,511 40,319 40,319 40,319 40,428 35,060 32,618 15.46%
NOSH 253,195 252,000 252,000 252,000 252,678 250,434 250,909 0.60%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.75% 11.73% 12.22% 10.59% 16.75% 9.15% 7.06% -
ROE 6.02% 4.40% 2.98% 1.27% 7.55% 3.29% 1.69% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 8.59 6.31 4.10 2.04 7.34 5.27 3.30 88.68%
EPS 0.97 0.70 0.48 0.20 1.21 0.46 0.22 167.67%
DPS 0.00 0.00 0.00 0.00 0.48 0.00 0.00 -
NAPS 0.16 0.16 0.16 0.16 0.16 0.14 0.13 14.77%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 8.65 6.32 4.10 2.04 7.37 5.24 3.29 89.93%
EPS 0.97 0.70 0.48 0.20 1.21 0.46 0.22 167.67%
DPS 0.00 0.00 0.00 0.00 0.48 0.00 0.00 -
NAPS 0.1609 0.1602 0.1602 0.1602 0.1606 0.1393 0.1296 15.43%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.12 0.12 0.13 0.14 0.15 0.095 0.12 -
P/RPS 1.40 1.90 3.17 6.87 2.04 1.80 3.64 -46.95%
P/EPS 12.45 17.05 27.30 68.91 12.41 20.65 54.55 -62.48%
EY 8.03 5.87 3.66 1.45 8.06 4.84 1.83 166.82%
DY 0.00 0.00 0.00 0.00 3.20 0.00 0.00 -
P/NAPS 0.75 0.75 0.81 0.88 0.94 0.68 0.92 -12.67%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 28/08/12 18/05/12 29/02/12 23/11/11 24/08/11 -
Price 0.105 0.12 0.14 0.15 0.12 0.12 0.105 -
P/RPS 1.22 1.90 3.42 7.36 1.63 2.28 3.18 -47.04%
P/EPS 10.90 17.05 29.40 73.83 9.93 26.09 47.73 -62.47%
EY 9.18 5.87 3.40 1.35 10.07 3.83 2.10 166.15%
DY 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.66 0.75 0.88 0.94 0.75 0.86 0.81 -12.70%

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