[CAROTEC] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -243.72%
YoY- -573.23%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 137,316 90,162 37,060 21,498 105,924 70,512 44,260 112.86%
PBT -18,415 -18,092 -15,347 -10,465 5,434 6,865 4,654 -
Tax 953 4,585 76 106 1,774 -1,588 -898 -
NP -17,462 -13,507 -15,271 -10,359 7,208 5,277 3,756 -
-
NP to SH -17,462 -13,507 -15,271 -10,359 7,208 5,277 3,756 -
-
Tax Rate - - - - -32.65% 23.13% 19.30% -
Total Cost 154,778 103,669 52,331 31,857 98,716 65,235 40,504 144.62%
-
Net Worth 92,553 95,370 89,346 87,161 97,234 95,076 93,899 -0.95%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 92,553 95,370 89,346 87,161 97,234 95,076 93,899 -0.95%
NOSH 455,926 456,317 455,850 456,343 456,499 454,913 458,048 -0.30%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -12.72% -14.98% -41.21% -48.19% 6.80% 7.48% 8.49% -
ROE -18.87% -14.16% -17.09% -11.88% 7.41% 5.55% 4.00% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 30.12 19.76 8.13 4.71 23.20 15.50 9.66 113.57%
EPS -3.83 -2.96 -3.35 -2.27 1.58 1.16 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.203 0.209 0.196 0.191 0.213 0.209 0.205 -0.65%
Adjusted Per Share Value based on latest NOSH - 456,343
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 15.08 9.90 4.07 2.36 11.63 7.74 4.86 112.88%
EPS -1.92 -1.48 -1.68 -1.14 0.79 0.58 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1016 0.1047 0.0981 0.0957 0.1068 0.1044 0.1031 -0.97%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.27 0.17 0.22 0.33 0.28 0.28 0.51 -
P/RPS 0.90 0.86 2.71 7.00 1.21 1.81 5.28 -69.29%
P/EPS -7.05 -5.74 -6.57 -14.54 17.73 24.14 62.20 -
EY -14.19 -17.41 -15.23 -6.88 5.64 4.14 1.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.81 1.12 1.73 1.31 1.34 2.49 -34.19%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 12/05/09 26/02/09 25/11/08 27/08/08 15/05/08 25/02/08 -
Price 0.22 0.23 0.16 0.25 0.34 0.28 0.37 -
P/RPS 0.73 1.16 1.97 5.31 1.47 1.81 3.83 -66.91%
P/EPS -5.74 -7.77 -4.78 -11.01 21.53 24.14 45.12 -
EY -17.41 -12.87 -20.94 -9.08 4.64 4.14 2.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.10 0.82 1.31 1.60 1.34 1.80 -28.88%

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