[BTECH] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 134.38%
YoY- 117.39%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 13,154 11,576 11,536 10,330 8,275 7,888 8,233 8.11%
PBT 2,813 3,733 2,443 1,754 1,010 1,200 996 18.88%
Tax -705 -605 -614 -492 -426 -404 -429 8.62%
NP 2,108 3,128 1,829 1,262 584 796 567 24.45%
-
NP to SH 2,051 3,112 1,787 1,200 552 821 577 23.52%
-
Tax Rate 25.06% 16.21% 25.13% 28.05% 42.18% 33.67% 43.07% -
Total Cost 11,046 8,448 9,707 9,068 7,691 7,092 7,666 6.27%
-
Net Worth 47,879 45,360 40,319 40,319 32,618 30,787 30,104 8.03%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 1,587 - - - - - - -
Div Payout % 77.41% - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 47,879 45,360 40,319 40,319 32,618 30,787 30,104 8.03%
NOSH 252,000 252,000 252,000 252,000 250,909 256,562 250,869 0.07%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 16.03% 27.02% 15.85% 12.22% 7.06% 10.09% 6.89% -
ROE 4.28% 6.86% 4.43% 2.98% 1.69% 2.67% 1.92% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 5.22 4.59 4.58 4.10 3.30 3.07 3.28 8.04%
EPS 0.81 1.23 0.71 0.48 0.22 0.32 0.23 23.33%
DPS 0.63 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.16 0.16 0.13 0.12 0.12 7.95%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 5.23 4.60 4.58 4.10 3.29 3.13 3.27 8.13%
EPS 0.81 1.24 0.71 0.48 0.22 0.33 0.23 23.33%
DPS 0.63 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1902 0.1802 0.1602 0.1602 0.1296 0.1223 0.1196 8.03%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.29 0.23 0.15 0.13 0.12 0.12 0.11 -
P/RPS 5.56 5.01 3.28 3.17 3.64 3.90 3.35 8.80%
P/EPS 35.63 18.62 21.15 27.30 54.55 37.50 47.83 -4.78%
EY 2.81 5.37 4.73 3.66 1.83 2.67 2.09 5.05%
DY 2.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.28 0.94 0.81 0.92 1.00 0.92 8.84%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 27/08/14 27/08/13 28/08/12 24/08/11 25/08/10 26/08/09 -
Price 0.23 0.22 0.155 0.14 0.105 0.10 0.12 -
P/RPS 4.41 4.79 3.39 3.42 3.18 3.25 3.66 3.15%
P/EPS 28.26 17.81 21.86 29.40 47.73 31.25 52.17 -9.70%
EY 3.54 5.61 4.58 3.40 2.10 3.20 1.92 10.72%
DY 2.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.22 0.97 0.88 0.81 0.83 1.00 3.22%

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