[CAROTEC] QoQ Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -29.28%
YoY- -342.26%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 190,044 114,114 67,522 137,316 90,162 37,060 21,498 328.10%
PBT 13,696 2,939 6,238 -18,415 -18,092 -15,347 -10,465 -
Tax -2,569 -1,152 -575 953 4,585 76 106 -
NP 11,127 1,787 5,663 -17,462 -13,507 -15,271 -10,359 -
-
NP to SH 11,127 1,787 5,663 -17,462 -13,507 -15,271 -10,359 -
-
Tax Rate 18.76% 39.20% 9.22% - - - - -
Total Cost 178,917 112,327 61,859 154,778 103,669 52,331 31,857 216.29%
-
Net Worth 107,319 136,705 98,189 92,553 95,370 89,346 87,161 14.89%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 107,319 136,705 98,189 92,553 95,370 89,346 87,161 14.89%
NOSH 658,402 893,499 456,693 455,926 456,317 455,850 456,343 27.71%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 5.85% 1.57% 8.39% -12.72% -14.98% -41.21% -48.19% -
ROE 10.37% 1.31% 5.77% -18.87% -14.16% -17.09% -11.88% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 28.86 12.77 14.78 30.12 19.76 8.13 4.71 235.22%
EPS 1.69 0.20 1.24 -3.83 -2.96 -3.35 -2.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.163 0.153 0.215 0.203 0.209 0.196 0.191 -10.03%
Adjusted Per Share Value based on latest NOSH - 454,597
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 20.87 12.53 7.41 15.08 9.90 4.07 2.36 328.20%
EPS 1.22 0.20 0.62 -1.92 -1.48 -1.68 -1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1178 0.1501 0.1078 0.1016 0.1047 0.0981 0.0957 14.87%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.16 0.17 0.23 0.27 0.17 0.22 0.33 -
P/RPS 0.55 1.33 1.56 0.90 0.86 2.71 7.00 -81.68%
P/EPS 9.47 85.00 18.55 -7.05 -5.74 -6.57 -14.54 -
EY 10.56 1.18 5.39 -14.19 -17.41 -15.23 -6.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.11 1.07 1.33 0.81 1.12 1.73 -31.56%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 22/02/10 23/11/09 28/08/09 12/05/09 26/02/09 25/11/08 -
Price 0.14 0.17 0.17 0.22 0.23 0.16 0.25 -
P/RPS 0.49 1.33 1.15 0.73 1.16 1.97 5.31 -79.60%
P/EPS 8.28 85.00 13.71 -5.74 -7.77 -4.78 -11.01 -
EY 12.07 1.18 7.29 -17.41 -12.87 -20.94 -9.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.11 0.79 1.08 1.10 0.82 1.31 -24.48%

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