[CAROTEC] YoY TTM Result on 2004-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/07 30/09/06 30/09/05 30/09/04 - - - CAGR
Revenue 89,767 69,008 56,674 0 - - - - YoY % 30.08% 21.76% 0.00% - - - - Horiz. % 158.39% 121.76% 100.00% - - - -
PBT 19,623 16,875 9,536 0 - - - - YoY % 16.28% 76.96% 0.00% - - - - Horiz. % 205.78% 176.96% 100.00% - - - -
Tax -3,974 -3,369 -1,175 0 - - - - YoY % -17.96% -186.72% 0.00% - - - - Horiz. % 338.21% 286.72% 100.00% - - - -
NP 15,649 13,506 8,361 0 - - - - YoY % 15.87% 61.54% 0.00% - - - - Horiz. % 187.17% 161.54% 100.00% - - - -
NP to SH 15,649 13,506 8,361 0 - - - - YoY % 15.87% 61.54% 0.00% - - - - Horiz. % 187.17% 161.54% 100.00% - - - -
Tax Rate 20.25 % 19.96 % 12.32 % - % - % - % - % - YoY % 1.45% 62.01% 0.00% - - - - Horiz. % 164.37% 162.01% 100.00% - - - -
Total Cost 74,118 55,502 48,313 0 - - - - YoY % 33.54% 14.88% 0.00% - - - - Horiz. % 153.41% 114.88% 100.00% - - - -
Net Worth 91,208 79,516 66,608 - - - - - YoY % 14.70% 19.38% 0.00% - - - - Horiz. % 136.93% 119.38% 100.00% - - - -
Dividend 30/09/07 30/09/06 30/09/05 30/09/04 - - - CAGR
Div 0 3,407 0 0 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 25.23 % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 0.00% 100.00% - - - - -
Equity 30/09/07 30/09/06 30/09/05 30/09/04 - - - CAGR
Net Worth 91,208 79,516 66,608 - - - - - YoY % 14.70% 19.38% 0.00% - - - - Horiz. % 136.93% 119.38% 100.00% - - - -
NOSH 456,041 454,382 284,653 - - - - - YoY % 0.37% 59.63% 0.00% - - - - Horiz. % 160.21% 159.63% 100.00% - - - -
Ratio Analysis 30/09/07 30/09/06 30/09/05 30/09/04 - - - CAGR
NP Margin 17.43 % 19.57 % 14.75 % - % - % - % - % - YoY % -10.94% 32.68% 0.00% - - - - Horiz. % 118.17% 132.68% 100.00% - - - -
ROE 17.16 % 16.99 % 12.55 % - % - % - % - % - YoY % 1.00% 35.38% 0.00% - - - - Horiz. % 136.73% 135.38% 100.00% - - - -
Per Share 30/09/07 30/09/06 30/09/05 30/09/04 - - - CAGR
RPS 19.68 15.19 19.91 - - - - - YoY % 29.56% -23.71% 0.00% - - - - Horiz. % 98.84% 76.29% 100.00% - - - -
EPS 3.43 2.97 2.94 - - - - - YoY % 15.49% 1.02% 0.00% - - - - Horiz. % 116.67% 101.02% 100.00% - - - -
DPS 0.00 0.75 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 0.00% 100.00% - - - - -
NAPS 0.2000 0.1750 0.2340 - - - - - YoY % 14.29% -25.21% 0.00% - - - - Horiz. % 85.47% 74.79% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 910,795 30/09/07 30/09/06 30/09/05 30/09/04 - - - CAGR
RPS 9.86 7.58 6.22 - - - - - YoY % 30.08% 21.86% 0.00% - - - - Horiz. % 158.52% 121.86% 100.00% - - - -
EPS 1.72 1.48 0.92 - - - - - YoY % 16.22% 60.87% 0.00% - - - - Horiz. % 186.96% 160.87% 100.00% - - - -
DPS 0.00 0.37 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1001 0.0873 0.0731 - - - - - YoY % 14.66% 19.43% 0.00% - - - - Horiz. % 136.94% 119.43% 100.00% - - - -
Price Multiplier on Financial Quarter End Date 30/09/07 30/09/06 30/09/05 30/09/04 - - - CAGR
Date 28/09/07 29/09/06 30/09/05 - - - - -
Price 0.7400 0.8600 0.6200 0.0000 - - - -
P/RPS 3.76 5.66 3.11 0.00 - - - - YoY % -33.57% 81.99% 0.00% - - - - Horiz. % 120.90% 181.99% 100.00% - - - -
P/EPS 21.57 28.93 21.11 0.00 - - - - YoY % -25.44% 37.04% 0.00% - - - - Horiz. % 102.18% 137.04% 100.00% - - - -
EY 4.64 3.46 4.74 0.00 - - - - YoY % 34.10% -27.00% 0.00% - - - - Horiz. % 97.89% 73.00% 100.00% - - - -
DY 0.00 0.87 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 3.70 4.91 2.65 0.00 - - - - YoY % -24.64% 85.28% 0.00% - - - - Horiz. % 139.62% 185.28% 100.00% - - - -
Price Multiplier on Announcement Date 30/09/07 30/09/06 30/09/05 30/09/04 - - - CAGR
Date 28/11/07 20/11/06 24/11/05 - - - - -
Price 0.5600 0.9300 0.6500 0.0000 - - - -
P/RPS 2.84 6.12 3.26 0.00 - - - - YoY % -53.59% 87.73% 0.00% - - - - Horiz. % 87.12% 187.73% 100.00% - - - -
P/EPS 16.32 31.29 22.13 0.00 - - - - YoY % -47.84% 41.39% 0.00% - - - - Horiz. % 73.75% 141.39% 100.00% - - - -
EY 6.13 3.20 4.52 0.00 - - - - YoY % 91.56% -29.20% 0.00% - - - - Horiz. % 135.62% 70.80% 100.00% - - - -
DY 0.00 0.81 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 2.80 5.31 2.78 0.00 - - - - YoY % -47.27% 91.01% 0.00% - - - - Horiz. % 100.72% 191.01% 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 2006_Q1 Rpt.xls 
