[CAROTEC] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 112.43%
YoY- -49.27%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 40,010 39,209 41,640 41,680 243,140 253,392 228,228 -68.77%
PBT -23,675 -25,712 -15,226 11,548 -101,555 18,261 5,878 -
Tax -20 -46 -28 -56 9,075 -3,425 -2,304 -95.81%
NP -23,695 -25,758 -15,254 11,492 -92,480 14,836 3,574 -
-
NP to SH -23,695 -25,758 -15,254 11,492 -92,480 14,836 3,574 -
-
Tax Rate - - - 0.48% - 18.76% 39.20% -
Total Cost 63,705 64,967 56,894 30,188 335,620 238,556 224,654 -56.93%
-
Net Worth 20,960 25,515 37,227 43,940 35,565 107,319 136,705 -71.45%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 20,960 25,515 37,227 43,940 35,565 107,319 136,705 -71.45%
NOSH 911,346 911,273 907,976 844,999 725,820 658,402 893,499 1.33%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -59.22% -65.70% -36.63% 27.57% -38.04% 5.85% 1.57% -
ROE -113.04% -100.95% -40.98% 26.15% -260.03% 13.82% 2.61% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 4.39 4.30 4.59 4.93 33.50 38.49 25.54 -69.18%
EPS -2.60 -2.83 -1.68 1.36 -12.80 2.25 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.023 0.028 0.041 0.052 0.049 0.163 0.153 -71.82%
Adjusted Per Share Value based on latest NOSH - 844,999
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 4.39 4.30 4.57 4.58 26.70 27.82 25.06 -68.79%
EPS -2.60 -2.83 -1.67 1.26 -10.15 1.63 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.023 0.028 0.0409 0.0482 0.039 0.1178 0.1501 -71.46%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.04 0.06 0.06 0.07 0.14 0.16 0.17 -
P/RPS 0.91 1.39 1.31 1.42 0.42 0.42 0.67 22.71%
P/EPS -1.54 -2.12 -3.57 5.15 -1.10 7.10 42.50 -
EY -65.00 -47.11 -28.00 19.43 -91.01 14.08 2.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 2.14 1.46 1.35 2.86 0.98 1.11 35.05%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 29/08/11 01/06/11 25/02/11 29/11/10 30/08/10 24/05/10 22/02/10 -
Price 0.04 0.045 0.055 0.05 0.08 0.14 0.17 -
P/RPS 0.91 1.05 1.20 1.01 0.24 0.36 0.67 22.71%
P/EPS -1.54 -1.59 -3.27 3.68 -0.63 6.21 42.50 -
EY -65.00 -62.81 -30.55 27.20 -159.27 16.10 2.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.61 1.34 0.96 1.63 0.86 1.11 35.05%

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