[CAROTEC] QoQ Quarter Result on 31-Mar-2006 [#3]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 4.57%
YoY- 56.68%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 24,885 20,652 18,660 15,505 14,191 12,271 15,431 37.39%
PBT 5,674 4,980 4,351 4,141 3,403 3,340 3,726 32.26%
Tax -938 -936 -1,200 -915 -318 -465 -546 43.29%
NP 4,736 4,044 3,151 3,226 3,085 2,875 3,180 30.31%
-
NP to SH 4,736 4,044 3,151 3,226 3,085 2,875 3,180 30.31%
-
Tax Rate 16.53% 18.80% 27.58% 22.10% 9.34% 13.92% 14.65% -
Total Cost 20,149 16,608 15,509 12,279 11,106 9,396 12,251 39.20%
-
Net Worth 81,058 79,516 75,806 72,244 69,983 66,608 63,037 18.19%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 3,407 - - - - - -
Div Payout % - 84.27% - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 81,058 79,516 75,806 72,244 69,983 66,608 63,037 18.19%
NOSH 455,384 454,382 456,666 454,366 285,648 284,653 281,415 37.71%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 19.03% 19.58% 16.89% 20.81% 21.74% 23.43% 20.61% -
ROE 5.84% 5.09% 4.16% 4.47% 4.41% 4.32% 5.04% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.46 4.55 4.09 3.41 4.97 4.31 5.48 -0.24%
EPS 1.04 0.89 0.69 0.71 1.08 1.01 1.13 -5.36%
DPS 0.00 0.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.178 0.175 0.166 0.159 0.245 0.234 0.224 -14.17%
Adjusted Per Share Value based on latest NOSH - 454,366
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 2.73 2.27 2.05 1.70 1.56 1.35 1.69 37.55%
EPS 0.52 0.44 0.35 0.35 0.34 0.32 0.35 30.10%
DPS 0.00 0.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.089 0.0873 0.0832 0.0793 0.0768 0.0731 0.0692 18.21%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.91 0.86 0.98 0.71 0.44 0.62 0.39 -
P/RPS 16.65 18.92 23.98 20.81 8.86 14.38 7.11 76.07%
P/EPS 87.50 96.63 142.03 100.00 40.74 61.39 34.51 85.62%
EY 1.14 1.03 0.70 1.00 2.45 1.63 2.90 -46.24%
DY 0.00 0.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.11 4.91 5.90 4.47 1.80 2.65 1.74 104.67%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 20/11/06 28/08/06 30/05/06 27/02/06 24/11/05 29/08/05 -
Price 0.86 0.93 0.98 0.94 0.62 0.65 0.38 -
P/RPS 15.74 20.46 23.98 27.55 12.48 15.08 6.93 72.53%
P/EPS 82.69 104.49 142.03 132.39 57.41 64.36 33.63 81.87%
EY 1.21 0.96 0.70 0.76 1.74 1.55 2.97 -44.95%
DY 0.00 0.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.83 5.31 5.90 5.91 2.53 2.78 1.70 100.21%

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