[CAROTEC] QoQ Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 34.79%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 55,956 52,924 49,084 53,323 50,522 45,774 0 -
PBT 14,512 13,486 13,360 7,879 5,537 4,188 0 -
Tax -2,264 -1,566 -1,860 -710 -218 -328 0 -
NP 12,248 11,920 11,500 7,169 5,318 3,860 0 -
-
NP to SH 12,248 11,920 11,500 7,169 5,318 3,860 0 -
-
Tax Rate 15.60% 11.61% 13.92% 9.01% 3.94% 7.83% - -
Total Cost 43,708 41,004 37,584 46,154 45,204 41,914 0 -
-
Net Worth 72,665 69,866 66,608 50,657 31,118 29,053 0 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 72,665 69,866 66,608 50,657 31,118 29,053 0 -
NOSH 457,014 285,167 284,653 226,151 208,848 207,526 0 -
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 21.89% 22.52% 23.43% 13.44% 10.53% 8.43% 0.00% -
ROE 16.86% 17.06% 17.26% 14.15% 17.09% 13.29% 0.00% -
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 12.24 18.56 17.24 23.58 24.19 22.06 0.00 -
EPS 2.68 4.18 4.04 3.17 2.55 1.86 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.159 0.245 0.234 0.224 0.149 0.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 281,415
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 6.14 5.81 5.39 5.85 5.55 5.03 0.00 -
EPS 1.34 1.31 1.26 0.79 0.58 0.42 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0798 0.0767 0.0731 0.0556 0.0342 0.0319 0.00 -
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 0.71 0.44 0.62 0.39 0.00 0.00 0.00 -
P/RPS 5.80 2.37 3.60 1.65 0.00 0.00 0.00 -
P/EPS 26.49 10.53 15.35 12.30 0.00 0.00 0.00 -
EY 3.77 9.50 6.52 8.13 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.47 1.80 2.65 1.74 0.00 0.00 0.00 -
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 29/08/05 27/05/05 13/04/05 - -
Price 0.94 0.62 0.65 0.38 0.38 0.00 0.00 -
P/RPS 7.68 3.34 3.77 1.61 1.57 0.00 0.00 -
P/EPS 35.07 14.83 16.09 11.99 14.92 0.00 0.00 -
EY 2.85 6.74 6.22 8.34 6.70 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.91 2.53 2.78 1.70 2.55 0.00 0.00 -

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

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment