[CAROTEC] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
12-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 41.03%
YoY- -355.96%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 228,228 270,088 137,316 120,216 74,120 85,992 105,924 66.58%
PBT 5,878 24,952 -18,415 -24,122 -30,694 -41,860 5,434 5.36%
Tax -2,304 -2,300 953 6,113 152 424 1,774 -
NP 3,574 22,652 -17,462 -18,009 -30,542 -41,436 7,208 -37.27%
-
NP to SH 3,574 22,652 -17,462 -18,009 -30,542 -41,436 7,208 -37.27%
-
Tax Rate 39.20% 9.22% - - - - -32.65% -
Total Cost 224,654 247,436 154,778 138,225 104,662 127,428 98,716 72.75%
-
Net Worth 136,705 98,189 92,553 95,370 89,346 87,161 97,234 25.42%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 136,705 98,189 92,553 95,370 89,346 87,161 97,234 25.42%
NOSH 893,499 456,693 455,926 456,317 455,850 456,343 456,499 56.28%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.57% 8.39% -12.72% -14.98% -41.21% -48.19% 6.80% -
ROE 2.61% 23.07% -18.87% -18.88% -34.18% -47.54% 7.41% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 25.54 59.14 30.12 26.34 16.26 18.84 23.20 6.59%
EPS 0.40 4.96 -3.83 -3.95 -6.70 -9.08 1.58 -59.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.153 0.215 0.203 0.209 0.196 0.191 0.213 -19.74%
Adjusted Per Share Value based on latest NOSH - 452,307
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 25.06 29.65 15.08 13.20 8.14 9.44 11.63 66.59%
EPS 0.39 2.49 -1.92 -1.98 -3.35 -4.55 0.79 -37.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1501 0.1078 0.1016 0.1047 0.0981 0.0957 0.1068 25.39%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.17 0.23 0.27 0.17 0.22 0.33 0.28 -
P/RPS 0.67 0.39 0.90 0.65 1.35 1.75 1.21 -32.49%
P/EPS 42.50 4.64 -7.05 -4.31 -3.28 -3.63 17.73 78.82%
EY 2.35 21.57 -14.19 -23.22 -30.45 -27.52 5.64 -44.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.07 1.33 0.81 1.12 1.73 1.31 -10.42%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 23/11/09 28/08/09 12/05/09 26/02/09 25/11/08 27/08/08 -
Price 0.17 0.17 0.22 0.23 0.16 0.25 0.34 -
P/RPS 0.67 0.29 0.73 0.87 0.98 1.33 1.47 -40.69%
P/EPS 42.50 3.43 -5.74 -5.83 -2.39 -2.75 21.53 57.16%
EY 2.35 29.18 -17.41 -17.16 -41.88 -36.32 4.64 -36.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.79 1.08 1.10 0.82 1.31 1.60 -21.58%

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