Highlights

[BTECH] QoQ Cumulative Quarter Result on 2020-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     143.92%    YoY -     -9.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 17,642 10,900 6,005 27,855 20,868 13,555 6,553 93.18%
  QoQ % 61.85% 81.52% -78.44% 33.48% 53.95% 106.85% -
  Horiz. % 269.22% 166.34% 91.64% 425.07% 318.45% 206.85% 100.00%
PBT 5,113 2,552 1,054 7,116 4,601 2,848 1,532 122.84%
  QoQ % 100.35% 142.13% -85.19% 54.66% 61.55% 85.90% -
  Horiz. % 333.75% 166.58% 68.80% 464.49% 300.33% 185.90% 100.00%
Tax -1,220 -602 -244 -1,098 -1,157 -741 -392 112.72%
  QoQ % -102.66% -146.72% 77.78% 5.10% -56.14% -89.03% -
  Horiz. % 311.22% 153.57% 62.24% 280.10% 295.15% 189.03% 100.00%
NP 3,893 1,950 810 6,018 3,444 2,107 1,140 126.26%
  QoQ % 99.64% 140.74% -86.54% 74.74% 63.46% 84.82% -
  Horiz. % 341.49% 171.05% 71.05% 527.89% 302.11% 184.82% 100.00%
NP to SH 3,747 1,844 756 8,078 3,333 2,038 1,133 121.49%
  QoQ % 103.20% 143.92% -90.64% 142.36% 63.54% 79.88% -
  Horiz. % 330.71% 162.75% 66.73% 712.97% 294.17% 179.88% 100.00%
Tax Rate 23.86 % 23.59 % 23.15 % 15.43 % 25.15 % 26.02 % 25.59 % -4.55%
  QoQ % 1.14% 1.90% 50.03% -38.65% -3.34% 1.68% -
  Horiz. % 93.24% 92.18% 90.47% 60.30% 98.28% 101.68% 100.00%
Total Cost 13,749 8,950 5,195 21,837 17,424 11,448 5,413 85.85%
  QoQ % 53.62% 72.28% -76.21% 25.33% 52.20% 111.49% -
  Horiz. % 254.00% 165.34% 95.97% 403.42% 321.89% 211.49% 100.00%
Net Worth 60,479 65,519 63,000 63,000 57,960 57,960 60,479 -
  QoQ % -7.69% 4.00% 0.00% 8.70% 0.00% -4.17% -
  Horiz. % 100.00% 108.33% 104.17% 104.17% 95.83% 95.83% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 2,016 2,016 - 4,032 2,016 2,016 - -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 200.00% 100.00% 100.00% -
Div Payout % 53.80 % 109.33 % - % 49.91 % 60.49 % 98.92 % - % -
  QoQ % -50.79% 0.00% 0.00% -17.49% -38.85% 0.00% -
  Horiz. % 54.39% 110.52% 0.00% 50.45% 61.15% 100.00% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 60,479 65,519 63,000 63,000 57,960 57,960 60,479 -
  QoQ % -7.69% 4.00% 0.00% 8.70% 0.00% -4.17% -
  Horiz. % 100.00% 108.33% 104.17% 104.17% 95.83% 95.83% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 22.07 % 17.89 % 13.49 % 21.60 % 16.50 % 15.54 % 17.40 % 17.12%
  QoQ % 23.37% 32.62% -37.55% 30.91% 6.18% -10.69% -
  Horiz. % 126.84% 102.82% 77.53% 124.14% 94.83% 89.31% 100.00%
ROE 6.20 % 2.81 % 1.20 % 12.82 % 5.75 % 3.52 % 1.87 % 121.86%
  QoQ % 120.64% 134.17% -90.64% 122.96% 63.35% 88.24% -
  Horiz. % 331.55% 150.27% 64.17% 685.56% 307.49% 188.24% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 7.00 4.33 2.38 11.05 8.28 5.38 2.60 93.18%
  QoQ % 61.66% 81.93% -78.46% 33.45% 53.90% 106.92% -
  Horiz. % 269.23% 166.54% 91.54% 425.00% 318.46% 206.92% 100.00%
EPS 1.49 0.73 0.30 2.33 1.32 0.81 0.45 121.67%
  QoQ % 104.11% 143.33% -87.12% 76.52% 62.96% 80.00% -
  Horiz. % 331.11% 162.22% 66.67% 517.78% 293.33% 180.00% 100.00%
DPS 0.80 0.80 0.00 1.60 0.80 0.80 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 200.00% 100.00% 100.00% -
NAPS 0.2400 0.2600 0.2500 0.2500 0.2300 0.2300 0.2400 -
  QoQ % -7.69% 4.00% 0.00% 8.70% 0.00% -4.17% -
  Horiz. % 100.00% 108.33% 104.17% 104.17% 95.83% 95.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 7.00 4.33 2.38 11.05 8.28 5.38 2.60 93.18%
  QoQ % 61.66% 81.93% -78.46% 33.45% 53.90% 106.92% -
  Horiz. % 269.23% 166.54% 91.54% 425.00% 318.46% 206.92% 100.00%
EPS 1.49 0.73 0.30 2.33 1.32 0.81 0.45 121.67%
  QoQ % 104.11% 143.33% -87.12% 76.52% 62.96% 80.00% -
  Horiz. % 331.11% 162.22% 66.67% 517.78% 293.33% 180.00% 100.00%
DPS 0.80 0.80 0.00 1.60 0.80 0.80 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 200.00% 100.00% 100.00% -
NAPS 0.2400 0.2600 0.2500 0.2500 0.2300 0.2300 0.2400 -
  QoQ % -7.69% 4.00% 0.00% 8.70% 0.00% -4.17% -
  Horiz. % 100.00% 108.33% 104.17% 104.17% 95.83% 95.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.4000 0.3000 0.2300 0.2200 0.2150 0.2300 0.3450 -
P/RPS 5.71 6.94 9.65 1.99 2.60 4.28 13.27 -42.92%
  QoQ % -17.72% -28.08% 384.92% -23.46% -39.25% -67.75% -
  Horiz. % 43.03% 52.30% 72.72% 15.00% 19.59% 32.25% 100.00%
P/EPS 26.90 41.00 76.67 6.86 16.26 28.44 76.73 -50.19%
  QoQ % -34.39% -46.52% 1,017.64% -57.81% -42.83% -62.93% -
  Horiz. % 35.06% 53.43% 99.92% 8.94% 21.19% 37.07% 100.00%
EY 3.72 2.44 1.30 14.57 6.15 3.52 1.30 101.17%
  QoQ % 52.46% 87.69% -91.08% 136.91% 74.72% 170.77% -
  Horiz. % 286.15% 187.69% 100.00% 1,120.77% 473.08% 270.77% 100.00%
DY 2.00 2.67 0.00 7.27 3.72 3.48 0.00 -
  QoQ % -25.09% 0.00% 0.00% 95.43% 6.90% 0.00% -
  Horiz. % 57.47% 76.72% 0.00% 208.91% 106.90% 100.00% -
P/NAPS 1.67 1.15 0.92 0.88 0.93 1.00 1.44 10.35%
  QoQ % 45.22% 25.00% 4.55% -5.38% -7.00% -30.56% -
  Horiz. % 115.97% 79.86% 63.89% 61.11% 64.58% 69.44% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 27/08/20 26/06/20 27/02/20 26/11/19 27/08/19 28/05/19 -
Price 0.4850 0.5050 0.3350 0.2100 0.2150 0.2150 0.2250 -
P/RPS 6.93 11.68 14.06 1.90 2.60 4.00 8.65 -13.70%
  QoQ % -40.67% -16.93% 640.00% -26.92% -35.00% -53.76% -
  Horiz. % 80.12% 135.03% 162.54% 21.97% 30.06% 46.24% 100.00%
P/EPS 32.62 69.01 111.67 6.55 16.26 26.58 50.04 -24.76%
  QoQ % -52.73% -38.20% 1,604.89% -59.72% -38.83% -46.88% -
  Horiz. % 65.19% 137.91% 223.16% 13.09% 32.49% 53.12% 100.00%
EY 3.07 1.45 0.90 15.26 6.15 3.76 2.00 32.96%
  QoQ % 111.72% 61.11% -94.10% 148.13% 63.56% 88.00% -
  Horiz. % 153.50% 72.50% 45.00% 763.00% 307.50% 188.00% 100.00%
DY 1.65 1.58 0.00 7.62 3.72 3.72 0.00 -
  QoQ % 4.43% 0.00% 0.00% 104.84% 0.00% 0.00% -
  Horiz. % 44.35% 42.47% 0.00% 204.84% 100.00% 100.00% -
P/NAPS 2.02 1.94 1.34 0.84 0.93 0.93 0.94 66.29%
  QoQ % 4.12% 44.78% 59.52% -9.68% 0.00% -1.06% -
  Horiz. % 214.89% 206.38% 142.55% 89.36% 98.94% 98.94% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.060.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.150.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.350.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.500.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS