[CAROTEC] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -365.47%
YoY- -526.8%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 12,988 40,010 29,407 20,820 10,420 243,140 190,044 -83.25%
PBT -16,233 -23,675 -19,284 -7,613 2,887 -101,555 13,696 -
Tax 0 -20 -35 -14 -14 9,075 -2,569 -
NP -16,233 -23,695 -19,319 -7,627 2,873 -92,480 11,127 -
-
NP to SH -16,233 -23,695 -19,319 -7,627 2,873 -92,480 11,127 -
-
Tax Rate - - - - 0.48% - 18.76% -
Total Cost 29,221 63,705 48,726 28,447 7,547 335,620 178,917 -70.08%
-
Net Worth 11,855 20,960 25,515 37,227 43,940 35,565 107,319 -76.94%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 11,855 20,960 25,515 37,227 43,940 35,565 107,319 -76.94%
NOSH 911,966 911,346 911,273 907,976 844,999 725,820 658,402 24.23%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -124.98% -59.22% -65.70% -36.63% 27.57% -38.04% 5.85% -
ROE -136.92% -113.04% -75.71% -20.49% 6.54% -260.03% 10.37% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.42 4.39 3.23 2.29 1.23 33.50 28.86 -86.54%
EPS -1.78 -2.60 -2.12 -0.84 0.34 -12.80 1.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.013 0.023 0.028 0.041 0.052 0.049 0.163 -81.44%
Adjusted Per Share Value based on latest NOSH - 913,684
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.43 4.39 3.23 2.29 1.14 26.70 20.87 -83.22%
EPS -1.78 -2.60 -2.12 -0.84 0.32 -10.15 1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.013 0.023 0.028 0.0409 0.0482 0.039 0.1178 -76.96%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.035 0.04 0.06 0.06 0.07 0.14 0.16 -
P/RPS 2.46 0.91 1.86 2.62 5.68 0.42 0.55 171.21%
P/EPS -1.97 -1.54 -2.83 -7.14 20.59 -1.10 9.47 -
EY -50.86 -65.00 -35.33 -14.00 4.86 -91.01 10.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 1.74 2.14 1.46 1.35 2.86 0.98 95.92%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 29/08/11 01/06/11 25/02/11 29/11/10 30/08/10 24/05/10 -
Price 0.045 0.04 0.045 0.055 0.05 0.08 0.14 -
P/RPS 3.16 0.91 1.39 2.40 4.05 0.24 0.49 246.07%
P/EPS -2.53 -1.54 -2.12 -6.55 14.71 -0.63 8.28 -
EY -39.56 -65.00 -47.11 -15.27 6.80 -159.27 12.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.46 1.74 1.61 1.34 0.96 1.63 0.86 152.74%

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