[CAROTEC] QoQ Quarter Result on 30-Sep-2005 [#1]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -9.59%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 18,660 15,505 14,191 12,271 15,431 15,005 13,967 21.36%
PBT 4,351 4,141 3,403 3,340 3,726 2,059 411 384.21%
Tax -1,200 -915 -318 -465 -546 0 -164 278.27%
NP 3,151 3,226 3,085 2,875 3,180 2,059 247 448.52%
-
NP to SH 3,151 3,226 3,085 2,875 3,180 2,059 247 448.52%
-
Tax Rate 27.58% 22.10% 9.34% 13.92% 14.65% 0.00% 39.90% -
Total Cost 15,509 12,279 11,106 9,396 12,251 12,946 13,720 8.53%
-
Net Worth 75,806 72,244 69,983 66,608 63,037 30,988 28,816 90.90%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 75,806 72,244 69,983 66,608 63,037 30,988 28,816 90.90%
NOSH 456,666 454,366 285,648 284,653 281,415 207,979 205,833 70.35%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 16.89% 20.81% 21.74% 23.43% 20.61% 13.72% 1.77% -
ROE 4.16% 4.47% 4.41% 4.32% 5.04% 6.64% 0.86% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.09 3.41 4.97 4.31 5.48 7.21 6.79 -28.74%
EPS 0.69 0.71 1.08 1.01 1.13 0.99 0.12 221.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.166 0.159 0.245 0.234 0.224 0.149 0.14 12.06%
Adjusted Per Share Value based on latest NOSH - 284,653
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.05 1.70 1.56 1.35 1.69 1.65 1.53 21.60%
EPS 0.35 0.35 0.34 0.32 0.35 0.23 0.03 416.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0832 0.0793 0.0768 0.0731 0.0692 0.034 0.0316 91.01%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 - - -
Price 0.98 0.71 0.44 0.62 0.39 0.00 0.00 -
P/RPS 23.98 20.81 8.86 14.38 7.11 0.00 0.00 -
P/EPS 142.03 100.00 40.74 61.39 34.51 0.00 0.00 -
EY 0.70 1.00 2.45 1.63 2.90 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.90 4.47 1.80 2.65 1.74 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 30/05/06 27/02/06 24/11/05 29/08/05 27/05/05 13/04/05 -
Price 0.98 0.94 0.62 0.65 0.38 0.38 0.00 -
P/RPS 23.98 27.55 12.48 15.08 6.93 5.27 0.00 -
P/EPS 142.03 132.39 57.41 64.36 33.63 38.38 0.00 -
EY 0.70 0.76 1.74 1.55 2.97 2.61 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.90 5.91 2.53 2.78 1.70 2.55 0.00 -

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