[CAROTEC] QoQ TTM Result on 2005-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 57,398 56,898 56,674 44,403 28,972 13,967 0 - QoQ % 0.88% 0.40% 27.64% 53.26% 107.43% 0.00% - Horiz. % 410.95% 407.37% 405.77% 317.91% 207.43% 100.00% -
PBT 14,610 12,528 9,536 6,196 2,470 411 0 - QoQ % 16.62% 31.38% 53.91% 150.85% 500.97% 0.00% - Horiz. % 3,554.74% 3,048.18% 2,320.19% 1,507.54% 600.97% 100.00% -
Tax -2,244 -1,329 -1,175 -710 -164 -164 0 - QoQ % -68.85% -13.11% -65.49% -332.93% 0.00% 0.00% - Horiz. % 1,368.29% 810.37% 716.46% 432.93% 100.00% 100.00% -
NP 12,366 11,199 8,361 5,486 2,306 247 0 - QoQ % 10.42% 33.94% 52.41% 137.90% 833.60% 0.00% - Horiz. % 5,006.48% 4,534.01% 3,385.02% 2,221.05% 933.60% 100.00% -
NP to SH 12,366 11,199 8,361 5,486 2,306 247 0 - QoQ % 10.42% 33.94% 52.41% 137.90% 833.60% 0.00% - Horiz. % 5,006.48% 4,534.01% 3,385.02% 2,221.05% 933.60% 100.00% -
Tax Rate 15.36 % 10.61 % 12.32 % 11.46 % 6.64 % 39.90 % - % - QoQ % 44.77% -13.88% 7.50% 72.59% -83.36% 0.00% - Horiz. % 38.50% 26.59% 30.88% 28.72% 16.64% 100.00% -
Total Cost 45,032 45,699 48,313 38,917 26,666 13,720 0 - QoQ % -1.46% -5.41% 24.14% 45.94% 94.36% 0.00% - Horiz. % 328.22% 333.08% 352.14% 283.65% 194.36% 100.00% -
Net Worth 72,244 69,983 66,608 39,398 0 28,816 - - QoQ % 3.23% 5.07% 69.07% 0.00% 0.00% 0.00% - Horiz. % 250.70% 242.86% 231.15% 136.72% 0.00% 100.00% -
Dividend 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 0 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 72,244 69,983 66,608 39,398 0 28,816 - - QoQ % 3.23% 5.07% 69.07% 0.00% 0.00% 0.00% - Horiz. % 250.70% 242.86% 231.15% 136.72% 0.00% 100.00% -
NOSH 454,366 285,648 284,653 281,415 207,979 205,833 - - QoQ % 59.07% 0.35% 1.15% 35.31% 1.04% 0.00% - Horiz. % 220.74% 138.78% 138.29% 136.72% 101.04% 100.00% -
Ratio Analysis 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 21.54 % 19.68 % 14.75 % 12.36 % 7.96 % 1.77 % - % - QoQ % 9.45% 33.42% 19.34% 55.28% 349.72% 0.00% - Horiz. % 1,216.95% 1,111.86% 833.33% 698.31% 449.72% 100.00% -
ROE 17.12 % 16.00 % 12.55 % 13.92 % - % 0.86 % - % - QoQ % 7.00% 27.49% -9.84% 0.00% 0.00% 0.00% - Horiz. % 1,990.70% 1,860.47% 1,459.30% 1,618.60% 0.00% 100.00% -
Per Share 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 12.63 19.92 19.91 15.78 13.93 6.79 - - QoQ % -36.60% 0.05% 26.17% 13.28% 105.15% 0.00% - Horiz. % 186.01% 293.37% 293.23% 232.40% 205.15% 100.00% -
EPS 2.72 3.92 2.94 1.95 1.11 0.12 - - QoQ % -30.61% 33.33% 50.77% 75.68% 825.00% 0.00% - Horiz. % 2,266.67% 3,266.67% 2,450.00% 1,625.00% 925.00% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1590 0.2450 0.2340 0.1400 0.0000 0.1400 - - QoQ % -35.10% 4.70% 67.14% 0.00% 0.00% 0.00% - Horiz. % 113.57% 175.00% 167.14% 100.00% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 910,795 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 6.30 6.25 6.22 4.88 3.18 1.53 - - QoQ % 0.80% 0.48% 27.46% 53.46% 107.84% 0.00% - Horiz. % 411.76% 408.50% 406.54% 318.95% 207.84% 100.00% -
EPS 1.36 1.23 0.92 0.60 0.25 0.03 - - QoQ % 10.57% 33.70% 53.33% 140.00% 733.33% 0.00% - Horiz. % 4,533.33% 4,100.00% 3,066.67% 2,000.00% 833.33% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0793 0.0768 0.0731 0.0433 0.0000 0.0316 - - QoQ % 3.26% 5.06% 68.82% 0.00% 0.00% 0.00% - Horiz. % 250.95% 243.04% 231.33% 137.03% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 - - - -
Price 0.7100 0.4400 0.6200 0.3900 0.0000 0.0000 0.0000 -
P/RPS 5.62 2.21 3.11 2.47 0.00 0.00 0.00 - QoQ % 154.30% -28.94% 25.91% 0.00% 0.00% 0.00% - Horiz. % 227.53% 89.47% 125.91% 100.00% - - -
P/EPS 26.09 11.22 21.11 20.01 0.00 0.00 0.00 - QoQ % 132.53% -46.85% 5.50% 0.00% 0.00% 0.00% - Horiz. % 130.38% 56.07% 105.50% 100.00% - - -
EY 3.83 8.91 4.74 5.00 0.00 0.00 0.00 - QoQ % -57.01% 87.97% -5.20% 0.00% 0.00% 0.00% - Horiz. % 76.60% 178.20% 94.80% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 4.47 1.80 2.65 2.79 0.00 0.00 0.00 - QoQ % 148.33% -32.08% -5.02% 0.00% 0.00% 0.00% - Horiz. % 160.22% 64.52% 94.98% 100.00% - - -
Price Multiplier on Announcement Date 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 27/02/06 24/11/05 - - - - -
Price 0.9400 0.6200 0.6500 0.0000 0.0000 0.0000 0.0000 -
P/RPS 7.44 3.11 3.26 0.00 0.00 0.00 0.00 - QoQ % 139.23% -4.60% 0.00% 0.00% 0.00% 0.00% - Horiz. % 228.22% 95.40% 100.00% - - - -
P/EPS 34.54 15.81 22.13 0.00 0.00 0.00 0.00 - QoQ % 118.47% -28.56% 0.00% 0.00% 0.00% 0.00% - Horiz. % 156.08% 71.44% 100.00% - - - -
EY 2.90 6.32 4.52 0.00 0.00 0.00 0.00 - QoQ % -54.11% 39.82% 0.00% 0.00% 0.00% 0.00% - Horiz. % 64.16% 139.82% 100.00% - - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 5.91 2.53 2.78 0.00 0.00 0.00 0.00 - QoQ % 133.60% -8.99% 0.00% 0.00% 0.00% 0.00% - Horiz. % 212.59% 91.01% 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.
Comment
Carotech 2005_Q4 rpt_05.08.26R.xls 
