Highlights

[CAROTEC] QoQ TTM Result on 2005-12-31 [#2]

Stock [CAROTEC]: CAROTECH BHD
Announcement Date 27-Feb-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2006
Quarter 31-Dec-2005  [#2]
Profit Trend QoQ -     33.94%    YoY -     4,434.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 69,008 60,627 57,398 56,898 56,674 44,403 28,972 78.26%
  QoQ % 13.82% 5.63% 0.88% 0.40% 27.64% 53.26% -
  Horiz. % 238.19% 209.26% 198.12% 196.39% 195.62% 153.26% 100.00%
PBT 16,875 15,235 14,610 12,528 9,536 6,196 2,470 259.63%
  QoQ % 10.76% 4.28% 16.62% 31.38% 53.91% 150.85% -
  Horiz. % 683.20% 616.80% 591.50% 507.21% 386.07% 250.85% 100.00%
Tax -3,369 -2,898 -2,244 -1,329 -1,175 -710 -164 648.70%
  QoQ % -16.25% -29.14% -68.85% -13.11% -65.49% -332.93% -
  Horiz. % 2,054.27% 1,767.07% 1,368.29% 810.37% 716.46% 432.93% 100.00%
NP 13,506 12,337 12,366 11,199 8,361 5,486 2,306 224.57%
  QoQ % 9.48% -0.23% 10.42% 33.94% 52.41% 137.90% -
  Horiz. % 585.69% 535.00% 536.25% 485.65% 362.58% 237.90% 100.00%
NP to SH 13,506 12,337 12,366 11,199 8,361 5,486 2,306 224.57%
  QoQ % 9.48% -0.23% 10.42% 33.94% 52.41% 137.90% -
  Horiz. % 585.69% 535.00% 536.25% 485.65% 362.58% 237.90% 100.00%
Tax Rate 19.96 % 19.02 % 15.36 % 10.61 % 12.32 % 11.46 % 6.64 % 108.15%
  QoQ % 4.94% 23.83% 44.77% -13.88% 7.50% 72.59% -
  Horiz. % 300.60% 286.45% 231.33% 159.79% 185.54% 172.59% 100.00%
Total Cost 55,502 48,290 45,032 45,699 48,313 38,917 26,666 62.94%
  QoQ % 14.93% 7.23% -1.46% -5.41% 24.14% 45.94% -
  Horiz. % 208.14% 181.09% 168.87% 171.38% 181.18% 145.94% 100.00%
Net Worth 79,516 75,806 72,244 69,983 66,608 39,398 0 -
  QoQ % 4.89% 4.93% 3.23% 5.07% 69.07% 0.00% -
  Horiz. % 201.83% 192.41% 183.37% 177.63% 169.07% 100.00% -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 3,407 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 25.23 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 79,516 75,806 72,244 69,983 66,608 39,398 0 -
  QoQ % 4.89% 4.93% 3.23% 5.07% 69.07% 0.00% -
  Horiz. % 201.83% 192.41% 183.37% 177.63% 169.07% 100.00% -
NOSH 454,382 456,666 454,366 285,648 284,653 281,415 207,979 68.29%
  QoQ % -0.50% 0.51% 59.07% 0.35% 1.15% 35.31% -
  Horiz. % 218.47% 219.57% 218.47% 137.34% 136.87% 135.31% 100.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 19.57 % 20.35 % 21.54 % 19.68 % 14.75 % 12.36 % 7.96 % 82.06%
  QoQ % -3.83% -5.52% 9.45% 33.42% 19.34% 55.28% -
  Horiz. % 245.85% 255.65% 270.60% 247.24% 185.30% 155.28% 100.00%
ROE 16.99 % 16.27 % 17.12 % 16.00 % 12.55 % 13.92 % - % -
  QoQ % 4.43% -4.96% 7.00% 27.49% -9.84% 0.00% -
  Horiz. % 122.05% 116.88% 122.99% 114.94% 90.16% 100.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 15.19 13.28 12.63 19.92 19.91 15.78 13.93 5.94%
  QoQ % 14.38% 5.15% -36.60% 0.05% 26.17% 13.28% -
  Horiz. % 109.05% 95.33% 90.67% 143.00% 142.93% 113.28% 100.00%
EPS 2.97 2.70 2.72 3.92 2.94 1.95 1.11 92.62%
  QoQ % 10.00% -0.74% -30.61% 33.33% 50.77% 75.68% -
  Horiz. % 267.57% 243.24% 245.05% 353.15% 264.86% 175.68% 100.00%
DPS 0.75 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. % 100.00% - - - - - -
NAPS 0.1750 0.1660 0.1590 0.2450 0.2340 0.1400 0.0000 -
  QoQ % 5.42% 4.40% -35.10% 4.70% 67.14% 0.00% -
  Horiz. % 125.00% 118.57% 113.57% 175.00% 167.14% 100.00% -
Adjusted Per Share Value based on latest NOSH - 910,795
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 7.58 6.66 6.30 6.25 6.22 4.88 3.18 78.35%
  QoQ % 13.81% 5.71% 0.80% 0.48% 27.46% 53.46% -
  Horiz. % 238.36% 209.43% 198.11% 196.54% 195.60% 153.46% 100.00%
EPS 1.48 1.35 1.36 1.23 0.92 0.60 0.25 226.90%
  QoQ % 9.63% -0.74% 10.57% 33.70% 53.33% 140.00% -
  Horiz. % 592.00% 540.00% 544.00% 492.00% 368.00% 240.00% 100.00%
DPS 0.37 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. % 100.00% - - - - - -
NAPS 0.0873 0.0832 0.0793 0.0768 0.0731 0.0433 0.0000 -
  QoQ % 4.93% 4.92% 3.26% 5.06% 68.82% 0.00% -
  Horiz. % 201.62% 192.15% 183.14% 177.37% 168.82% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 - -
Price 0.8600 0.9800 0.7100 0.4400 0.6200 0.3900 0.0000 -
P/RPS 5.66 7.38 5.62 2.21 3.11 2.47 0.00 -
  QoQ % -23.31% 31.32% 154.30% -28.94% 25.91% 0.00% -
  Horiz. % 229.15% 298.79% 227.53% 89.47% 125.91% 100.00% -
P/EPS 28.93 36.28 26.09 11.22 21.11 20.01 0.00 -
  QoQ % -20.26% 39.06% 132.53% -46.85% 5.50% 0.00% -
  Horiz. % 144.58% 181.31% 130.38% 56.07% 105.50% 100.00% -
EY 3.46 2.76 3.83 8.91 4.74 5.00 0.00 -
  QoQ % 25.36% -27.94% -57.01% 87.97% -5.20% 0.00% -
  Horiz. % 69.20% 55.20% 76.60% 178.20% 94.80% 100.00% -
DY 0.87 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. % 100.00% - - - - - -
P/NAPS 4.91 5.90 4.47 1.80 2.65 2.79 0.00 -
  QoQ % -16.78% 31.99% 148.33% -32.08% -5.02% 0.00% -
  Horiz. % 175.99% 211.47% 160.22% 64.52% 94.98% 100.00% -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 28/08/06 30/05/06 27/02/06 24/11/05 - - -
Price 0.9300 0.9800 0.9400 0.6200 0.6500 0.0000 0.0000 -
P/RPS 6.12 7.38 7.44 3.11 3.26 0.00 0.00 -
  QoQ % -17.07% -0.81% 139.23% -4.60% 0.00% 0.00% -
  Horiz. % 187.73% 226.38% 228.22% 95.40% 100.00% - -
P/EPS 31.29 36.28 34.54 15.81 22.13 0.00 0.00 -
  QoQ % -13.75% 5.04% 118.47% -28.56% 0.00% 0.00% -
  Horiz. % 141.39% 163.94% 156.08% 71.44% 100.00% - -
EY 3.20 2.76 2.90 6.32 4.52 0.00 0.00 -
  QoQ % 15.94% -4.83% -54.11% 39.82% 0.00% 0.00% -
  Horiz. % 70.80% 61.06% 64.16% 139.82% 100.00% - -
DY 0.81 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. % 100.00% - - - - - -
P/NAPS 5.31 5.90 5.91 2.53 2.78 0.00 0.00 -
  QoQ % -10.00% -0.17% 133.60% -8.99% 0.00% 0.00% -
  Horiz. % 191.01% 212.23% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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