[BTECH] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
13-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -14.0%
YoY- -21.57%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 18,546 17,041 16,329 16,004 15,942 16,451 16,634 7.50%
PBT 4,167 2,025 1,648 1,715 1,838 2,057 2,010 62.37%
Tax -1,067 -1,020 -848 -830 -826 -559 -682 34.65%
NP 3,100 1,005 800 885 1,012 1,498 1,328 75.70%
-
NP to SH 3,022 966 788 909 1,057 1,577 1,397 67.02%
-
Tax Rate 25.61% 50.37% 51.46% 48.40% 44.94% 27.18% 33.93% -
Total Cost 15,446 16,036 15,529 15,119 14,930 14,953 15,306 0.60%
-
Net Worth 42,079 35,000 33,799 37,599 31,885 32,270 30,631 23.50%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 1,262 - - - - - - -
Div Payout % 41.77% - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 42,079 35,000 33,799 37,599 31,885 32,270 30,631 23.50%
NOSH 252,000 250,000 259,999 268,571 265,714 248,235 255,263 -0.85%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 16.72% 5.90% 4.90% 5.53% 6.35% 9.11% 7.98% -
ROE 7.18% 2.76% 2.33% 2.42% 3.31% 4.89% 4.56% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.05 6.82 6.28 5.96 6.00 6.63 6.52 5.33%
EPS 1.15 0.39 0.30 0.34 0.40 0.64 0.55 63.29%
DPS 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.14 0.13 0.14 0.12 0.13 0.12 21.07%
Adjusted Per Share Value based on latest NOSH - 268,571
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.36 6.76 6.48 6.35 6.33 6.53 6.60 7.51%
EPS 1.20 0.38 0.31 0.36 0.42 0.63 0.55 67.98%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.167 0.1389 0.1341 0.1492 0.1265 0.1281 0.1216 23.48%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.15 0.095 0.12 0.105 0.11 0.13 0.12 -
P/RPS 2.13 1.39 1.91 1.76 1.83 1.96 1.84 10.21%
P/EPS 13.05 24.59 39.59 31.02 27.65 20.46 21.93 -29.18%
EY 7.66 4.07 2.53 3.22 3.62 4.89 4.56 41.17%
DY 3.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.68 0.92 0.75 0.92 1.00 1.00 -4.03%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 23/11/11 24/08/11 13/05/11 28/02/11 24/11/10 25/08/10 -
Price 0.12 0.12 0.105 0.16 0.105 0.13 0.10 -
P/RPS 1.70 1.76 1.67 2.69 1.75 1.96 1.53 7.25%
P/EPS 10.44 31.06 34.64 47.27 26.40 20.46 18.27 -31.06%
EY 9.58 3.22 2.89 2.12 3.79 4.89 5.47 45.14%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.86 0.81 1.14 0.88 1.00 0.83 -6.51%

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