[CAROTEC] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 132.43%
YoY- 154.67%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 243,140 190,044 114,114 67,522 137,316 90,162 37,060 251.66%
PBT -101,555 13,696 2,939 6,238 -18,415 -18,092 -15,347 253.68%
Tax 9,075 -2,569 -1,152 -575 953 4,585 76 2346.20%
NP -92,480 11,127 1,787 5,663 -17,462 -13,507 -15,271 233.33%
-
NP to SH -92,480 11,127 1,787 5,663 -17,462 -13,507 -15,271 233.33%
-
Tax Rate - 18.76% 39.20% 9.22% - - - -
Total Cost 335,620 178,917 112,327 61,859 154,778 103,669 52,331 246.36%
-
Net Worth 35,565 107,319 136,705 98,189 92,553 95,370 89,346 -45.97%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 35,565 107,319 136,705 98,189 92,553 95,370 89,346 -45.97%
NOSH 725,820 658,402 893,499 456,693 455,926 456,317 455,850 36.47%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -38.04% 5.85% 1.57% 8.39% -12.72% -14.98% -41.21% -
ROE -260.03% 10.37% 1.31% 5.77% -18.87% -14.16% -17.09% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 33.50 28.86 12.77 14.78 30.12 19.76 8.13 157.68%
EPS -12.80 1.69 0.20 1.24 -3.83 -2.96 -3.35 145.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.049 0.163 0.153 0.215 0.203 0.209 0.196 -60.41%
Adjusted Per Share Value based on latest NOSH - 456,693
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 26.70 20.87 12.53 7.41 15.08 9.90 4.07 251.64%
EPS -10.15 1.22 0.20 0.62 -1.92 -1.48 -1.68 232.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.039 0.1178 0.1501 0.1078 0.1016 0.1047 0.0981 -46.02%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.14 0.16 0.17 0.23 0.27 0.17 0.22 -
P/RPS 0.42 0.55 1.33 1.56 0.90 0.86 2.71 -71.24%
P/EPS -1.10 9.47 85.00 18.55 -7.05 -5.74 -6.57 -69.72%
EY -91.01 10.56 1.18 5.39 -14.19 -17.41 -15.23 230.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 0.98 1.11 1.07 1.33 0.81 1.12 87.14%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 24/05/10 22/02/10 23/11/09 28/08/09 12/05/09 26/02/09 -
Price 0.08 0.14 0.17 0.17 0.22 0.23 0.16 -
P/RPS 0.24 0.49 1.33 1.15 0.73 1.16 1.97 -75.51%
P/EPS -0.63 8.28 85.00 13.71 -5.74 -7.77 -4.78 -74.19%
EY -159.27 12.07 1.18 7.29 -17.41 -12.87 -20.94 288.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 0.86 1.11 0.79 1.08 1.10 0.82 58.29%

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