[BTECH] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -44.67%
YoY- -63.74%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 6,319 6,143 6,613 4,914 5,931 6,232 6,631 -3.17%
PBT 1,674 1,771 6,272 915 1,650 1,255 1,426 11.31%
Tax -452 -448 -471 -223 -379 -444 -435 2.59%
NP 1,222 1,323 5,801 692 1,271 811 991 15.03%
-
NP to SH 1,254 1,333 6,008 690 1,247 855 8,549 -72.28%
-
Tax Rate 27.00% 25.30% 7.51% 24.37% 22.97% 35.38% 30.50% -
Total Cost 5,097 4,820 812 4,222 4,660 5,421 5,640 -6.54%
-
Net Worth 80,639 78,120 75,600 70,560 73,079 70,560 70,560 9.33%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 2,016 - - - 2,016 -
Div Payout % - - 33.56% - - - 23.58% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 80,639 78,120 75,600 70,560 73,079 70,560 70,560 9.33%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 19.34% 21.54% 87.72% 14.08% 21.43% 13.01% 14.94% -
ROE 1.56% 1.71% 7.95% 0.98% 1.71% 1.21% 12.12% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 2.51 2.44 2.62 1.95 2.35 2.47 2.63 -3.07%
EPS 0.50 0.53 2.28 0.27 0.49 0.34 0.37 22.29%
DPS 0.00 0.00 0.80 0.00 0.00 0.00 0.80 -
NAPS 0.32 0.31 0.30 0.28 0.29 0.28 0.28 9.33%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 2.51 2.44 2.63 1.95 2.36 2.48 2.63 -3.07%
EPS 0.50 0.53 2.39 0.27 0.50 0.34 3.40 -72.23%
DPS 0.00 0.00 0.80 0.00 0.00 0.00 0.80 -
NAPS 0.3204 0.3104 0.3003 0.2803 0.2903 0.2803 0.2803 9.35%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.28 0.325 0.34 0.435 0.465 0.52 0.51 -
P/RPS 11.17 13.33 12.96 22.31 19.76 21.03 19.38 -30.81%
P/EPS 56.27 61.44 14.26 158.87 93.97 153.26 15.03 141.69%
EY 1.78 1.63 7.01 0.63 1.06 0.65 6.65 -58.56%
DY 0.00 0.00 2.35 0.00 0.00 0.00 1.57 -
P/NAPS 0.88 1.05 1.13 1.55 1.60 1.86 1.82 -38.47%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 30/05/22 25/02/22 26/11/21 27/08/21 25/05/21 25/02/21 -
Price 0.295 0.29 0.30 0.39 0.435 0.485 0.49 -
P/RPS 11.76 11.90 11.43 20.00 18.48 19.61 18.62 -26.44%
P/EPS 59.28 54.82 12.58 142.43 87.91 142.95 14.44 157.04%
EY 1.69 1.82 7.95 0.70 1.14 0.70 6.92 -61.02%
DY 0.00 0.00 2.67 0.00 0.00 0.00 1.63 -
P/NAPS 0.92 0.94 1.00 1.39 1.50 1.73 1.75 -34.93%

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