[CAROTEC] QoQ 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- -324.21%
YoY- -304.82%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 75,930 46,593 67,522 47,154 53,102 15,562 21,498 132.10%
PBT 10,757 -3,300 6,238 -323 -2,745 -4,882 -10,465 -
Tax -1,417 -576 -575 -3,632 4,509 -30 106 -
NP 9,340 -3,876 5,663 -3,955 1,764 -4,912 -10,359 -
-
NP to SH 9,340 -3,876 5,663 -3,955 1,764 -4,912 -10,359 -
-
Tax Rate 13.17% - 9.22% - - - - -
Total Cost 66,590 50,469 61,859 51,109 51,338 20,474 31,857 63.55%
-
Net Worth 107,212 141,197 98,189 92,283 94,532 89,143 87,161 14.81%
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 107,212 141,197 98,189 92,283 94,532 89,143 87,161 14.81%
NOSH 657,746 922,857 456,693 454,597 452,307 454,814 456,343 27.62%
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 12.30% -8.32% 8.39% -8.39% 3.32% -31.56% -48.19% -
ROE 8.71% -2.75% 5.77% -4.29% 1.87% -5.51% -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 11.54 5.05 14.78 10.37 11.74 3.42 4.71 81.84%
EPS 1.42 -0.42 1.24 -0.87 0.39 -1.08 -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 8.34 5.12 7.41 5.18 5.83 1.71 2.36 132.18%
EPS 1.03 -0.43 0.62 -0.43 0.19 -0.54 -1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1177 0.155 0.1078 0.1013 0.1038 0.0979 0.0957 14.80%
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 1.39 3.37 1.56 2.60 1.45 6.43 7.00 -65.99%
P/EPS 11.27 -40.48 18.55 -31.03 43.59 -20.37 -14.54 -
EY 8.88 -2.47 5.39 -3.22 2.29 -4.91 -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 1.21 3.37 1.15 2.12 1.96 4.68 5.31 -62.72%
P/EPS 9.86 -40.48 13.71 -25.29 58.97 -14.81 -11.01 -
EY 10.14 -2.47 7.29 -3.95 1.70 -6.75 -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