[CAROTEC] QoQ Quarter Result on 31-Dec-2007 [#2]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -28.41%
YoY- -66.91%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 21,498 35,411 26,253 27,370 16,889 31,081 16,912 17.29%
PBT -10,465 -1,431 2,211 1,921 2,733 7,174 4,042 -
Tax 106 3,362 -690 -354 -544 -1,524 -968 -
NP -10,359 1,931 1,521 1,567 2,189 5,650 3,074 -
-
NP to SH -10,359 1,931 1,521 1,567 2,189 5,650 3,074 -
-
Tax Rate - - 31.21% 18.43% 19.90% 21.24% 23.95% -
Total Cost 31,857 33,480 24,732 25,803 14,700 25,431 13,838 74.08%
-
Net Worth 87,161 98,125 96,329 94,480 91,208 89,762 84,420 2.14%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 87,161 98,125 96,329 94,480 91,208 89,762 84,420 2.14%
NOSH 456,343 460,681 460,909 460,882 456,041 455,645 458,805 -0.35%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -48.19% 5.45% 5.79% 5.73% 12.96% 18.18% 18.18% -
ROE -11.88% 1.97% 1.58% 1.66% 2.40% 6.29% 3.64% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 4.71 7.69 5.70 5.94 3.70 6.82 3.69 17.61%
EPS -2.27 0.42 0.33 0.34 0.48 1.24 0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.191 0.213 0.209 0.205 0.20 0.197 0.184 2.51%
Adjusted Per Share Value based on latest NOSH - 460,882
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 2.36 3.89 2.88 3.01 1.85 3.41 1.86 17.15%
EPS -1.14 0.21 0.17 0.17 0.24 0.62 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0957 0.1077 0.1058 0.1037 0.1001 0.0986 0.0927 2.14%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.33 0.28 0.28 0.51 0.74 0.72 0.76 -
P/RPS 7.00 3.64 4.92 8.59 19.98 10.56 20.62 -51.24%
P/EPS -14.54 66.80 84.85 150.00 154.17 58.06 113.43 -
EY -6.88 1.50 1.18 0.67 0.65 1.72 0.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.31 1.34 2.49 3.70 3.65 4.13 -43.92%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 27/08/08 15/05/08 25/02/08 28/11/07 29/08/07 28/05/07 -
Price 0.25 0.34 0.28 0.37 0.56 0.69 0.64 -
P/RPS 5.31 4.42 4.92 6.23 15.12 10.12 17.36 -54.50%
P/EPS -11.01 81.11 84.85 108.82 116.67 55.65 95.52 -
EY -9.08 1.23 1.18 0.92 0.86 1.80 1.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.60 1.34 1.80 2.80 3.50 3.48 -47.77%

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