[BTECH] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -61.23%
YoY- 79.15%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 30,858 24,202 15,869 8,994 27,060 20,233 13,154 76.09%
PBT 6,345 5,937 4,302 2,485 5,996 3,955 2,813 71.56%
Tax -1,393 -1,443 -1,063 -625 -1,296 -990 -705 57.13%
NP 4,952 4,494 3,239 1,860 4,700 2,965 2,108 76.25%
-
NP to SH 4,890 4,439 3,187 1,822 4,699 2,907 2,051 77.99%
-
Tax Rate 21.95% 24.31% 24.71% 25.15% 21.61% 25.03% 25.06% -
Total Cost 25,906 19,708 12,630 7,134 22,360 17,268 11,046 76.06%
-
Net Worth 55,439 55,439 55,439 55,439 52,919 45,360 47,879 10.21%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 3,855 1,839 1,839 - 3,175 1,587 1,587 80.21%
Div Payout % 78.85% 41.44% 57.72% - 67.57% 54.61% 77.41% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 55,439 55,439 55,439 55,439 52,919 45,360 47,879 10.21%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 16.05% 18.57% 20.41% 20.68% 17.37% 14.65% 16.03% -
ROE 8.82% 8.01% 5.75% 3.29% 8.88% 6.41% 4.28% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 12.25 9.60 6.30 3.57 10.74 8.03 5.22 76.13%
EPS 1.94 1.76 1.26 0.72 1.86 1.15 0.81 78.53%
DPS 1.53 0.73 0.73 0.00 1.26 0.63 0.63 80.19%
NAPS 0.22 0.22 0.22 0.22 0.21 0.18 0.19 10.21%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 12.26 9.62 6.30 3.57 10.75 8.04 5.23 76.01%
EPS 1.94 1.76 1.27 0.72 1.87 1.15 0.81 78.53%
DPS 1.53 0.73 0.73 0.00 1.26 0.63 0.63 80.19%
NAPS 0.2203 0.2203 0.2203 0.2203 0.2102 0.1802 0.1902 10.24%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.34 0.32 0.375 0.235 0.245 0.26 0.29 -
P/RPS 2.78 3.33 5.96 6.58 2.28 3.24 5.56 -36.87%
P/EPS 17.52 18.17 29.65 32.50 13.14 22.54 35.63 -37.56%
EY 5.71 5.50 3.37 3.08 7.61 4.44 2.81 60.08%
DY 4.50 2.28 1.95 0.00 5.14 2.42 2.17 62.25%
P/NAPS 1.55 1.45 1.70 1.07 1.17 1.44 1.53 0.86%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 22/11/16 25/08/16 27/05/16 24/02/16 26/11/15 27/08/15 -
Price 0.355 0.35 0.355 0.255 0.25 0.26 0.23 -
P/RPS 2.90 3.64 5.64 7.14 2.33 3.24 4.41 -24.28%
P/EPS 18.29 19.87 28.07 35.27 13.41 22.54 28.26 -25.07%
EY 5.47 5.03 3.56 2.84 7.46 4.44 3.54 33.48%
DY 4.31 2.09 2.06 0.00 5.04 2.42 2.74 35.06%
P/NAPS 1.61 1.59 1.61 1.16 1.19 1.44 1.21 20.86%

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