[CAROTEC] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -84.22%
YoY- 111.7%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 41,680 243,140 253,392 228,228 270,088 137,316 120,216 -50.61%
PBT 11,548 -101,555 18,261 5,878 24,952 -18,415 -24,122 -
Tax -56 9,075 -3,425 -2,304 -2,300 953 6,113 -
NP 11,492 -92,480 14,836 3,574 22,652 -17,462 -18,009 -
-
NP to SH 11,492 -92,480 14,836 3,574 22,652 -17,462 -18,009 -
-
Tax Rate 0.48% - 18.76% 39.20% 9.22% - - -
Total Cost 30,188 335,620 238,556 224,654 247,436 154,778 138,225 -63.70%
-
Net Worth 43,940 35,565 107,319 136,705 98,189 92,553 95,370 -40.31%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 43,940 35,565 107,319 136,705 98,189 92,553 95,370 -40.31%
NOSH 844,999 725,820 658,402 893,499 456,693 455,926 456,317 50.74%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 27.57% -38.04% 5.85% 1.57% 8.39% -12.72% -14.98% -
ROE 26.15% -260.03% 13.82% 2.61% 23.07% -18.87% -18.88% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.93 33.50 38.49 25.54 59.14 30.12 26.34 -67.24%
EPS 1.36 -12.80 2.25 0.40 4.96 -3.83 -3.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.052 0.049 0.163 0.153 0.215 0.203 0.209 -60.40%
Adjusted Per Share Value based on latest NOSH - 922,857
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.58 26.70 27.82 25.06 29.65 15.08 13.20 -50.59%
EPS 1.26 -10.15 1.63 0.39 2.49 -1.92 -1.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0482 0.039 0.1178 0.1501 0.1078 0.1016 0.1047 -40.35%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.07 0.14 0.16 0.17 0.23 0.27 0.17 -
P/RPS 1.42 0.42 0.42 0.67 0.39 0.90 0.65 68.28%
P/EPS 5.15 -1.10 7.10 42.50 4.64 -7.05 -4.31 -
EY 19.43 -91.01 14.08 2.35 21.57 -14.19 -23.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 2.86 0.98 1.11 1.07 1.33 0.81 40.52%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 30/08/10 24/05/10 22/02/10 23/11/09 28/08/09 12/05/09 -
Price 0.05 0.08 0.14 0.17 0.17 0.22 0.23 -
P/RPS 1.01 0.24 0.36 0.67 0.29 0.73 0.87 10.44%
P/EPS 3.68 -0.63 6.21 42.50 3.43 -5.74 -5.83 -
EY 27.20 -159.27 16.10 2.35 29.18 -17.41 -17.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.63 0.86 1.11 0.79 1.08 1.10 -8.66%

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