[CAROTEC] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -6.34%
YoY- -55.48%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 74,120 85,992 105,924 94,016 88,520 67,556 93,529 -14.30%
PBT -30,694 -41,860 5,434 9,153 9,308 10,932 21,869 -
Tax 152 424 1,774 -2,117 -1,796 -2,176 -4,365 -
NP -30,542 -41,436 7,208 7,036 7,512 8,756 17,504 -
-
NP to SH -30,542 -41,436 7,208 7,036 7,512 8,756 17,504 -
-
Tax Rate - - -32.65% 23.13% 19.30% 19.90% 19.96% -
Total Cost 104,662 127,428 98,716 86,980 81,008 58,800 76,025 23.63%
-
Net Worth 89,346 87,161 97,234 95,076 93,899 91,208 89,799 -0.33%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - 3,418 -
Div Payout % - - - - - - 19.53% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 89,346 87,161 97,234 95,076 93,899 91,208 89,799 -0.33%
NOSH 455,850 456,343 456,499 454,913 458,048 456,041 455,833 0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -41.21% -48.19% 6.80% 7.48% 8.49% 12.96% 18.72% -
ROE -34.18% -47.54% 7.41% 7.40% 8.00% 9.60% 19.49% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 16.26 18.84 23.20 20.67 19.33 14.81 20.52 -14.30%
EPS -6.70 -9.08 1.58 1.55 1.64 1.92 3.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.75 -
NAPS 0.196 0.191 0.213 0.209 0.205 0.20 0.197 -0.33%
Adjusted Per Share Value based on latest NOSH - 460,909
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 8.14 9.44 11.63 10.32 9.72 7.42 10.27 -14.29%
EPS -3.35 -4.55 0.79 0.77 0.82 0.96 1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.38 -
NAPS 0.0981 0.0957 0.1068 0.1044 0.1031 0.1001 0.0986 -0.33%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.22 0.33 0.28 0.28 0.51 0.74 0.72 -
P/RPS 1.35 1.75 1.21 1.35 2.64 5.00 3.51 -46.95%
P/EPS -3.28 -3.63 17.73 18.10 31.10 38.54 18.75 -
EY -30.45 -27.52 5.64 5.52 3.22 2.59 5.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.04 -
P/NAPS 1.12 1.73 1.31 1.34 2.49 3.70 3.65 -54.34%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 25/11/08 27/08/08 15/05/08 25/02/08 28/11/07 29/08/07 -
Price 0.16 0.25 0.34 0.28 0.37 0.56 0.69 -
P/RPS 0.98 1.33 1.47 1.35 1.91 3.78 3.36 -55.85%
P/EPS -2.39 -2.75 21.53 18.10 22.56 29.17 17.97 -
EY -41.88 -36.32 4.64 5.52 4.43 3.43 5.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.09 -
P/NAPS 0.82 1.31 1.60 1.34 1.80 2.80 3.50 -61.82%

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