[CAROTEC] YoY TTM Result on 2006-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 - - CAGR
Revenue 125,573 101,593 81,109 57,398 28,972 - - 44.25% YoY % 23.60% 25.25% 41.31% 98.12% - - - Horiz. % 433.43% 350.66% 279.96% 198.12% 100.00% - -
PBT -19,523 14,039 19,047 14,610 2,470 - - - YoY % -239.06% -26.29% 30.37% 491.50% - - - Horiz. % -790.40% 568.38% 771.13% 591.50% 100.00% - -
Tax 7,947 -3,112 -4,042 -2,244 -164 - - - YoY % 355.37% 23.01% -80.12% -1,268.29% - - - Horiz. % -4,845.73% 1,897.56% 2,464.63% 1,368.29% 100.00% - -
NP -11,576 10,927 15,005 12,366 2,306 - - - YoY % -205.94% -27.18% 21.34% 436.25% - - - Horiz. % -501.99% 473.85% 650.69% 536.25% 100.00% - -
NP to SH -11,576 10,927 15,005 12,366 2,306 - - - YoY % -205.94% -27.18% 21.34% 436.25% - - - Horiz. % -501.99% 473.85% 650.69% 536.25% 100.00% - -
Tax Rate - % 22.17 % 21.22 % 15.36 % 6.64 % - % - % - YoY % 0.00% 4.48% 38.15% 131.33% - - - Horiz. % 0.00% 333.89% 319.58% 231.33% 100.00% - -
Total Cost 137,149 90,666 66,104 45,032 26,666 - - 50.55% YoY % 51.27% 37.16% 46.79% 68.87% - - - Horiz. % 514.32% 340.01% 247.90% 168.87% 100.00% - -
Net Worth 94,532 96,329 84,420 72,244 0 - - - YoY % -1.87% 14.11% 16.85% 0.00% - - - Horiz. % 130.85% 133.34% 116.85% 100.00% - - -
Dividend 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 - - CAGR
Div 0 0 3,407 0 0 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 22.71 % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 0.00% 0.00% 100.00% - - - -
Equity 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 - - CAGR
Net Worth 94,532 96,329 84,420 72,244 0 - - - YoY % -1.87% 14.11% 16.85% 0.00% - - - Horiz. % 130.85% 133.34% 116.85% 100.00% - - -
NOSH 452,307 460,909 458,805 454,366 207,979 - - 21.42% YoY % -1.87% 0.46% 0.98% 118.47% - - - Horiz. % 217.48% 221.61% 220.60% 218.47% 100.00% - -
Ratio Analysis 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 - - CAGR
NP Margin -9.22 % 10.76 % 18.50 % 21.54 % 7.96 % - % - % - YoY % -185.69% -41.84% -14.11% 170.60% - - - Horiz. % -115.83% 135.18% 232.41% 270.60% 100.00% - -
ROE -12.25 % 11.34 % 17.77 % 17.12 % - % - % - % - YoY % -208.02% -36.18% 3.80% 0.00% - - - Horiz. % -71.55% 66.24% 103.80% 100.00% - - -
Per Share 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 - - CAGR
RPS 27.76 22.04 17.68 12.63 13.93 - - 18.80% YoY % 25.95% 24.66% 39.98% -9.33% - - - Horiz. % 199.28% 158.22% 126.92% 90.67% 100.00% - -
EPS -2.56 2.37 3.27 2.72 1.11 - - - YoY % -208.02% -27.52% 20.22% 145.05% - - - Horiz. % -230.63% 213.51% 294.59% 245.05% 100.00% - -
DPS 0.00 0.00 0.75 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.2090 0.2090 0.1840 0.1590 0.0000 - - - YoY % 0.00% 13.59% 15.72% 0.00% - - - Horiz. % 131.45% 131.45% 115.72% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 910,795 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 - - CAGR
RPS 13.79 11.15 8.91 6.30 3.18 - - 44.27% YoY % 23.68% 25.14% 41.43% 98.11% - - - Horiz. % 433.65% 350.63% 280.19% 198.11% 100.00% - -
EPS -1.27 1.20 1.65 1.36 0.25 - - - YoY % -205.83% -27.27% 21.32% 444.00% - - - Horiz. % -508.00% 480.00% 660.00% 544.00% 100.00% - -
DPS 0.00 0.00 0.37 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1038 0.1058 0.0927 0.0793 0.0000 - - - YoY % -1.89% 14.13% 16.90% 0.00% - - - Horiz. % 130.90% 133.42% 116.90% 100.00% - - -
Price Multiplier on Financial Quarter End Date 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 - - CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 - - - -
Price 0.1700 0.2800 0.7600 0.7100 0.0000 - - -
P/RPS 0.61 1.27 4.30 5.62 0.00 - - - YoY % -51.97% -70.47% -23.49% 0.00% - - - Horiz. % 10.85% 22.60% 76.51% 100.00% - - -
P/EPS -6.64 11.81 23.24 26.09 0.00 - - - YoY % -156.22% -49.18% -10.92% 0.00% - - - Horiz. % -25.45% 45.27% 89.08% 100.00% - - -
EY -15.05 8.47 4.30 3.83 0.00 - - - YoY % -277.69% 96.98% 12.27% 0.00% - - - Horiz. % -392.95% 221.15% 112.27% 100.00% - - -
DY 0.00 0.00 0.99 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.81 1.34 4.13 4.47 0.00 - - - YoY % -39.55% -67.55% -7.61% 0.00% - - - Horiz. % 18.12% 29.98% 92.39% 100.00% - - -
Price Multiplier on Announcement Date 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 - - CAGR
Date 12/05/09 15/05/08 28/05/07 30/05/06 - - - -
Price 0.2300 0.2800 0.6400 0.9400 0.0000 - - -
P/RPS 0.83 1.27 3.62 7.44 0.00 - - - YoY % -34.65% -64.92% -51.34% 0.00% - - - Horiz. % 11.16% 17.07% 48.66% 100.00% - - -
P/EPS -8.99 11.81 19.57 34.54 0.00 - - - YoY % -176.12% -39.65% -43.34% 0.00% - - - Horiz. % -26.03% 34.19% 56.66% 100.00% - - -
EY -11.13 8.47 5.11 2.90 0.00 - - - YoY % -231.40% 65.75% 76.21% 0.00% - - - Horiz. % -383.79% 292.07% 176.21% 100.00% - - -
DY 0.00 0.00 1.17 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.10 1.34 3.48 5.91 0.00 - - - YoY % -17.91% -61.49% -41.12% 0.00% - - - Horiz. % 18.61% 22.67% 58.88% 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 Q306 announcemt.xls 
