[CAROTEC] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 2.75%
YoY- 130.28%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 91,074 82,608 60,627 55,956 52,924 49,084 53,323 42.74%
PBT 21,308 19,920 15,236 14,512 13,486 13,360 7,879 93.75%
Tax -3,748 -3,744 -2,898 -2,264 -1,566 -1,860 -710 202.25%
NP 17,560 16,176 12,338 12,248 11,920 11,500 7,169 81.41%
-
NP to SH 17,560 16,176 12,338 12,248 11,920 11,500 7,169 81.41%
-
Tax Rate 17.59% 18.80% 19.02% 15.60% 11.61% 13.92% 9.01% -
Total Cost 73,514 66,432 48,289 43,708 41,004 37,584 46,154 36.27%
-
Net Worth 81,397 79,516 75,855 72,665 69,866 66,608 50,657 37.06%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 6,859 13,631 - - - - - -
Div Payout % 39.06% 84.27% - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 81,397 79,516 75,855 72,665 69,866 66,608 50,657 37.06%
NOSH 457,291 454,382 456,962 457,014 285,167 284,653 226,151 59.70%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 19.28% 19.58% 20.35% 21.89% 22.52% 23.43% 13.44% -
ROE 21.57% 20.34% 16.27% 16.86% 17.06% 17.26% 14.15% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 19.92 18.18 13.27 12.24 18.56 17.24 23.58 -10.60%
EPS 3.84 3.56 2.70 2.68 4.18 4.04 3.17 13.59%
DPS 1.50 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.178 0.175 0.166 0.159 0.245 0.234 0.224 -14.17%
Adjusted Per Share Value based on latest NOSH - 454,366
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 10.00 9.07 6.66 6.14 5.81 5.39 5.85 42.82%
EPS 1.93 1.78 1.35 1.34 1.31 1.26 0.79 81.09%
DPS 0.75 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0894 0.0873 0.0833 0.0798 0.0767 0.0731 0.0556 37.13%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.91 0.86 0.98 0.71 0.44 0.62 0.39 -
P/RPS 4.57 4.73 7.39 5.80 2.37 3.60 1.65 96.85%
P/EPS 23.70 24.16 36.30 26.49 10.53 15.35 12.30 54.65%
EY 4.22 4.14 2.76 3.77 9.50 6.52 8.13 -35.33%
DY 1.65 3.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.11 4.91 5.90 4.47 1.80 2.65 1.74 104.67%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 20/11/06 28/08/06 30/05/06 27/02/06 24/11/05 29/08/05 -
Price 0.86 0.93 0.98 0.94 0.62 0.65 0.38 -
P/RPS 4.32 5.12 7.39 7.68 3.34 3.77 1.61 92.74%
P/EPS 22.40 26.12 36.30 35.07 14.83 16.09 11.99 51.51%
EY 4.47 3.83 2.76 2.85 6.74 6.22 8.34 -33.94%
DY 1.74 3.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.83 5.31 5.90 5.91 2.53 2.78 1.70 100.21%

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