[CAROTEC] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -49.98%
YoY- -45.87%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 105,924 94,016 88,520 67,556 93,529 83,265 91,074 10.60%
PBT 5,434 9,153 9,308 10,932 21,869 19,594 21,308 -59.81%
Tax 1,774 -2,117 -1,796 -2,176 -4,365 -3,789 -3,748 -
NP 7,208 7,036 7,512 8,756 17,504 15,805 17,560 -44.79%
-
NP to SH 7,208 7,036 7,512 8,756 17,504 15,805 17,560 -44.79%
-
Tax Rate -32.65% 23.13% 19.30% 19.90% 19.96% 19.34% 17.59% -
Total Cost 98,716 86,980 81,008 58,800 76,025 67,460 73,514 21.73%
-
Net Worth 97,234 95,076 93,899 91,208 89,799 83,889 81,397 12.59%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - 3,418 4,559 6,859 -
Div Payout % - - - - 19.53% 28.85% 39.06% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 97,234 95,076 93,899 91,208 89,799 83,889 81,397 12.59%
NOSH 456,499 454,913 458,048 456,041 455,833 455,923 457,291 -0.11%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.80% 7.48% 8.49% 12.96% 18.72% 18.98% 19.28% -
ROE 7.41% 7.40% 8.00% 9.60% 19.49% 18.84% 21.57% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 23.20 20.67 19.33 14.81 20.52 18.26 19.92 10.70%
EPS 1.58 1.55 1.64 1.92 3.84 3.47 3.84 -44.70%
DPS 0.00 0.00 0.00 0.00 0.75 1.00 1.50 -
NAPS 0.213 0.209 0.205 0.20 0.197 0.184 0.178 12.72%
Adjusted Per Share Value based on latest NOSH - 456,041
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 11.63 10.32 9.72 7.42 10.27 9.14 10.00 10.60%
EPS 0.79 0.77 0.82 0.96 1.92 1.74 1.93 -44.90%
DPS 0.00 0.00 0.00 0.00 0.38 0.50 0.75 -
NAPS 0.1068 0.1044 0.1031 0.1001 0.0986 0.0921 0.0894 12.59%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.28 0.28 0.51 0.74 0.72 0.76 0.91 -
P/RPS 1.21 1.35 2.64 5.00 3.51 4.16 4.57 -58.80%
P/EPS 17.73 18.10 31.10 38.54 18.75 21.92 23.70 -17.60%
EY 5.64 5.52 3.22 2.59 5.33 4.56 4.22 21.35%
DY 0.00 0.00 0.00 0.00 1.04 1.32 1.65 -
P/NAPS 1.31 1.34 2.49 3.70 3.65 4.13 5.11 -59.67%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 15/05/08 25/02/08 28/11/07 29/08/07 28/05/07 26/02/07 -
Price 0.34 0.28 0.37 0.56 0.69 0.64 0.86 -
P/RPS 1.47 1.35 1.91 3.78 3.36 3.50 4.32 -51.29%
P/EPS 21.53 18.10 22.56 29.17 17.97 18.46 22.40 -2.60%
EY 4.64 5.52 4.43 3.43 5.57 5.42 4.47 2.52%
DY 0.00 0.00 0.00 0.00 1.09 1.56 1.74 -
P/NAPS 1.60 1.34 1.80 2.80 3.50 3.48 4.83 -52.15%

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