[BTECH] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 211.67%
YoY- 1105.38%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 5,568 5,191 5,139 5,356 4,915 4,501 3,774 29.50%
PBT 907 947 807 2,226 931 627 383 77.38%
Tax -304 -229 -263 -333 -308 -240 -186 38.62%
NP 603 718 544 1,893 623 387 197 110.38%
-
NP to SH 544 688 512 1,870 600 364 188 102.66%
-
Tax Rate 33.52% 24.18% 32.59% 14.96% 33.08% 38.28% 48.56% -
Total Cost 4,965 4,473 4,595 3,463 4,292 4,114 3,577 24.35%
-
Net Worth 40,319 40,319 40,319 42,079 35,000 33,799 37,599 4.75%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 1,262 - - - -
Div Payout % - - - 67.51% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 40,319 40,319 40,319 42,079 35,000 33,799 37,599 4.75%
NOSH 252,000 252,000 252,000 262,999 250,000 259,999 268,571 -4.14%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.83% 13.83% 10.59% 35.34% 12.68% 8.60% 5.22% -
ROE 1.35% 1.71% 1.27% 4.44% 1.71% 1.08% 0.50% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.21 2.06 2.04 2.04 1.97 1.73 1.41 34.82%
EPS 0.22 0.27 0.20 0.74 0.24 0.14 0.07 114.11%
DPS 0.00 0.00 0.00 0.48 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.16 0.16 0.14 0.13 0.14 9.28%
Adjusted Per Share Value based on latest NOSH - 262,999
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.21 2.06 2.04 2.13 1.95 1.79 1.50 29.38%
EPS 0.22 0.27 0.20 0.74 0.24 0.14 0.07 114.11%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.16 0.167 0.1389 0.1341 0.1492 4.75%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.12 0.13 0.14 0.15 0.095 0.12 0.105 -
P/RPS 5.43 6.31 6.87 7.37 4.83 6.93 7.47 -19.10%
P/EPS 55.59 47.62 68.91 21.10 39.58 85.71 150.00 -48.31%
EY 1.80 2.10 1.45 4.74 2.53 1.17 0.67 92.90%
DY 0.00 0.00 0.00 3.20 0.00 0.00 0.00 -
P/NAPS 0.75 0.81 0.88 0.94 0.68 0.92 0.75 0.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 18/05/12 29/02/12 23/11/11 24/08/11 13/05/11 -
Price 0.12 0.14 0.15 0.12 0.12 0.105 0.16 -
P/RPS 5.43 6.80 7.36 5.89 6.10 6.07 11.39 -38.89%
P/EPS 55.59 51.28 73.83 16.88 50.00 75.00 228.57 -60.93%
EY 1.80 1.95 1.35 5.93 2.00 1.33 0.44 155.13%
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.88 0.94 0.75 0.86 0.81 1.14 -24.29%

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