[BTECH] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 15.47%
YoY- 50.2%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 8,994 6,904 5,428 5,188 5,139 3,774 3,712 15.87%
PBT 2,485 1,386 1,322 1,052 807 383 506 30.34%
Tax -625 -346 -352 -270 -263 -186 -182 22.80%
NP 1,860 1,040 970 782 544 197 324 33.77%
-
NP to SH 1,822 1,017 979 769 512 188 336 32.51%
-
Tax Rate 25.15% 24.96% 26.63% 25.67% 32.59% 48.56% 35.97% -
Total Cost 7,134 5,864 4,458 4,406 4,595 3,577 3,388 13.20%
-
Net Worth 55,439 47,879 42,840 42,840 40,319 37,599 31,015 10.15%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 55,439 47,879 42,840 42,840 40,319 37,599 31,015 10.15%
NOSH 252,000 252,000 252,000 252,000 252,000 268,571 258,461 -0.42%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 20.68% 15.06% 17.87% 15.07% 10.59% 5.22% 8.73% -
ROE 3.29% 2.12% 2.29% 1.80% 1.27% 0.50% 1.08% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.57 2.74 2.15 2.06 2.04 1.41 1.44 16.32%
EPS 0.72 0.40 0.39 0.31 0.20 0.07 0.13 32.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.19 0.17 0.17 0.16 0.14 0.12 10.61%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.57 2.74 2.15 2.06 2.04 1.50 1.47 15.92%
EPS 0.72 0.40 0.39 0.31 0.20 0.07 0.13 32.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.19 0.17 0.17 0.16 0.1492 0.1231 10.15%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.235 0.28 0.18 0.14 0.14 0.105 0.10 -
P/RPS 6.58 10.22 8.36 6.80 6.87 7.47 6.96 -0.93%
P/EPS 32.50 69.38 46.33 45.88 68.91 150.00 76.92 -13.36%
EY 3.08 1.44 2.16 2.18 1.45 0.67 1.30 15.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.47 1.06 0.82 0.88 0.75 0.83 4.31%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 27/05/15 23/05/14 28/05/13 18/05/12 13/05/11 11/05/10 -
Price 0.255 0.31 0.23 0.15 0.15 0.16 0.13 -
P/RPS 7.14 11.32 10.68 7.29 7.36 11.39 9.05 -3.87%
P/EPS 35.27 76.81 59.20 49.15 73.83 228.57 100.00 -15.93%
EY 2.84 1.30 1.69 2.03 1.35 0.44 1.00 18.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.63 1.35 0.88 0.94 1.14 1.08 1.19%

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