[CAROTEC] QoQ Quarter Result on 30-Sep-2006 [#1]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 28.34%
YoY- 40.66%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 31,081 16,912 24,885 20,652 18,660 15,505 14,191 68.89%
PBT 7,174 4,042 5,674 4,980 4,351 4,141 3,403 64.63%
Tax -1,524 -968 -938 -936 -1,200 -915 -318 185.07%
NP 5,650 3,074 4,736 4,044 3,151 3,226 3,085 49.85%
-
NP to SH 5,650 3,074 4,736 4,044 3,151 3,226 3,085 49.85%
-
Tax Rate 21.24% 23.95% 16.53% 18.80% 27.58% 22.10% 9.34% -
Total Cost 25,431 13,838 20,149 16,608 15,509 12,279 11,106 73.99%
-
Net Worth 89,762 84,420 81,058 79,516 75,806 72,244 69,983 18.10%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - 3,407 - - - -
Div Payout % - - - 84.27% - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 89,762 84,420 81,058 79,516 75,806 72,244 69,983 18.10%
NOSH 455,645 458,805 455,384 454,382 456,666 454,366 285,648 36.63%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 18.18% 18.18% 19.03% 19.58% 16.89% 20.81% 21.74% -
ROE 6.29% 3.64% 5.84% 5.09% 4.16% 4.47% 4.41% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 6.82 3.69 5.46 4.55 4.09 3.41 4.97 23.55%
EPS 1.24 0.67 1.04 0.89 0.69 0.71 1.08 9.67%
DPS 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 0.197 0.184 0.178 0.175 0.166 0.159 0.245 -13.56%
Adjusted Per Share Value based on latest NOSH - 454,382
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3.41 1.86 2.73 2.27 2.05 1.70 1.56 68.67%
EPS 0.62 0.34 0.52 0.44 0.35 0.35 0.34 49.42%
DPS 0.00 0.00 0.00 0.37 0.00 0.00 0.00 -
NAPS 0.0986 0.0927 0.089 0.0873 0.0832 0.0793 0.0768 18.17%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.72 0.76 0.91 0.86 0.98 0.71 0.44 -
P/RPS 10.56 20.62 16.65 18.92 23.98 20.81 8.86 12.45%
P/EPS 58.06 113.43 87.50 96.63 142.03 100.00 40.74 26.72%
EY 1.72 0.88 1.14 1.03 0.70 1.00 2.45 -21.06%
DY 0.00 0.00 0.00 0.87 0.00 0.00 0.00 -
P/NAPS 3.65 4.13 5.11 4.91 5.90 4.47 1.80 60.41%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 28/05/07 26/02/07 20/11/06 28/08/06 30/05/06 27/02/06 -
Price 0.69 0.64 0.86 0.93 0.98 0.94 0.62 -
P/RPS 10.12 17.36 15.74 20.46 23.98 27.55 12.48 -13.07%
P/EPS 55.65 95.52 82.69 104.49 142.03 132.39 57.41 -2.05%
EY 1.80 1.05 1.21 0.96 0.70 0.76 1.74 2.29%
DY 0.00 0.00 0.00 0.81 0.00 0.00 0.00 -
P/NAPS 3.50 3.48 4.83 5.31 5.90 5.91 2.53 24.22%

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