[CAROTEC] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
20-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 25.31%
YoY- -217.92%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 61,948 51,952 40,010 39,209 41,640 41,680 243,140 -59.71%
PBT -48,496 -64,932 -23,675 -25,712 -15,226 11,548 -101,555 -38.82%
Tax 0 0 -20 -46 -28 -56 9,075 -
NP -48,496 -64,932 -23,695 -25,758 -15,254 11,492 -92,480 -34.89%
-
NP to SH -48,496 -64,932 -23,695 -25,758 -15,254 11,492 -92,480 -34.89%
-
Tax Rate - - - - - 0.48% - -
Total Cost 110,444 116,884 63,705 64,967 56,894 30,188 335,620 -52.23%
-
Net Worth 4,557 11,855 20,960 25,515 37,227 43,940 35,565 -74.48%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 4,557 11,855 20,960 25,515 37,227 43,940 35,565 -74.48%
NOSH 911,578 911,966 911,346 911,273 907,976 844,999 725,820 16.35%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -78.29% -124.98% -59.22% -65.70% -36.63% 27.57% -38.04% -
ROE -1,064.00% -547.69% -113.04% -100.95% -40.98% 26.15% -260.03% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.80 5.70 4.39 4.30 4.59 4.93 33.50 -65.36%
EPS -5.32 -7.12 -2.60 -2.83 -1.68 1.36 -12.80 -44.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.005 0.013 0.023 0.028 0.041 0.052 0.049 -78.07%
Adjusted Per Share Value based on latest NOSH - 910,795
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.80 5.70 4.39 4.30 4.57 4.58 26.70 -59.72%
EPS -5.32 -7.13 -2.60 -2.83 -1.67 1.26 -10.15 -34.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.005 0.013 0.023 0.028 0.0409 0.0482 0.039 -74.47%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.035 0.035 0.04 0.06 0.06 0.07 0.14 -
P/RPS 0.52 0.61 0.91 1.39 1.31 1.42 0.42 15.25%
P/EPS -0.66 -0.49 -1.54 -2.12 -3.57 5.15 -1.10 -28.79%
EY -152.00 -203.43 -65.00 -47.11 -28.00 19.43 -91.01 40.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.00 2.69 1.74 2.14 1.46 1.35 2.86 81.32%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 20/02/12 25/11/11 29/08/11 01/06/11 25/02/11 29/11/10 30/08/10 -
Price 0.045 0.045 0.04 0.045 0.055 0.05 0.08 -
P/RPS 0.66 0.79 0.91 1.05 1.20 1.01 0.24 95.92%
P/EPS -0.85 -0.63 -1.54 -1.59 -3.27 3.68 -0.63 22.03%
EY -118.22 -158.22 -65.00 -62.81 -30.55 27.20 -159.27 -17.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.00 3.46 1.74 1.61 1.34 0.96 1.63 211.42%

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