[CAROTEC] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -14.21%
YoY- -57.22%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 85,992 105,924 94,016 88,520 67,556 93,529 83,265 2.16%
PBT -41,860 5,434 9,153 9,308 10,932 21,869 19,594 -
Tax 424 1,774 -2,117 -1,796 -2,176 -4,365 -3,789 -
NP -41,436 7,208 7,036 7,512 8,756 17,504 15,805 -
-
NP to SH -41,436 7,208 7,036 7,512 8,756 17,504 15,805 -
-
Tax Rate - -32.65% 23.13% 19.30% 19.90% 19.96% 19.34% -
Total Cost 127,428 98,716 86,980 81,008 58,800 76,025 67,460 52.63%
-
Net Worth 87,161 97,234 95,076 93,899 91,208 89,799 83,889 2.57%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - 3,418 4,559 -
Div Payout % - - - - - 19.53% 28.85% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 87,161 97,234 95,076 93,899 91,208 89,799 83,889 2.57%
NOSH 456,343 456,499 454,913 458,048 456,041 455,833 455,923 0.06%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -48.19% 6.80% 7.48% 8.49% 12.96% 18.72% 18.98% -
ROE -47.54% 7.41% 7.40% 8.00% 9.60% 19.49% 18.84% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 18.84 23.20 20.67 19.33 14.81 20.52 18.26 2.10%
EPS -9.08 1.58 1.55 1.64 1.92 3.84 3.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.75 1.00 -
NAPS 0.191 0.213 0.209 0.205 0.20 0.197 0.184 2.51%
Adjusted Per Share Value based on latest NOSH - 460,882
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 9.44 11.63 10.32 9.72 7.42 10.27 9.14 2.17%
EPS -4.55 0.79 0.77 0.82 0.96 1.92 1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.38 0.50 -
NAPS 0.0957 0.1068 0.1044 0.1031 0.1001 0.0986 0.0921 2.58%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.33 0.28 0.28 0.51 0.74 0.72 0.76 -
P/RPS 1.75 1.21 1.35 2.64 5.00 3.51 4.16 -43.76%
P/EPS -3.63 17.73 18.10 31.10 38.54 18.75 21.92 -
EY -27.52 5.64 5.52 3.22 2.59 5.33 4.56 -
DY 0.00 0.00 0.00 0.00 0.00 1.04 1.32 -
P/NAPS 1.73 1.31 1.34 2.49 3.70 3.65 4.13 -43.92%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 27/08/08 15/05/08 25/02/08 28/11/07 29/08/07 28/05/07 -
Price 0.25 0.34 0.28 0.37 0.56 0.69 0.64 -
P/RPS 1.33 1.47 1.35 1.91 3.78 3.36 3.50 -47.44%
P/EPS -2.75 21.53 18.10 22.56 29.17 17.97 18.46 -
EY -36.32 4.64 5.52 4.43 3.43 5.57 5.42 -
DY 0.00 0.00 0.00 0.00 0.00 1.09 1.56 -
P/NAPS 1.31 1.60 1.34 1.80 2.80 3.50 3.48 -47.77%

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