[CAROTEC] QoQ Quarter Result on 31-Mar-2010 [#3]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 340.97%
YoY- 429.48%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 10,401 10,420 53,096 75,930 46,593 67,522 47,154 -63.39%
PBT -10,416 2,887 -115,251 10,757 -3,300 6,238 -323 906.74%
Tax 0 -14 11,644 -1,417 -576 -575 -3,632 -
NP -10,416 2,873 -103,607 9,340 -3,876 5,663 -3,955 90.37%
-
NP to SH -10,416 2,873 -103,607 9,340 -3,876 5,663 -3,955 90.37%
-
Tax Rate - 0.48% - 13.17% - 9.22% - -
Total Cost 20,817 7,547 156,703 66,590 50,469 61,859 51,109 -44.96%
-
Net Worth 37,461 43,940 112,320 107,212 141,197 98,189 92,283 -45.08%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 37,461 43,940 112,320 107,212 141,197 98,189 92,283 -45.08%
NOSH 913,684 844,999 719,999 657,746 922,857 456,693 454,597 59.05%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -100.14% 27.57% -195.13% 12.30% -8.32% 8.39% -8.39% -
ROE -27.80% 6.54% -92.24% 8.71% -2.75% 5.77% -4.29% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1.14 1.23 7.37 11.54 5.05 14.78 10.37 -76.95%
EPS -1.14 0.34 -14.35 1.42 -0.42 1.24 -0.87 19.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.041 0.052 0.156 0.163 0.153 0.215 0.203 -65.47%
Adjusted Per Share Value based on latest NOSH - 657,746
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1.14 1.14 5.83 8.34 5.12 7.41 5.18 -63.44%
EPS -1.14 0.32 -11.38 1.03 -0.43 0.62 -0.43 91.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0411 0.0482 0.1233 0.1177 0.155 0.1078 0.1013 -45.10%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.06 0.07 0.14 0.16 0.17 0.23 0.27 -
P/RPS 5.27 5.68 1.90 1.39 3.37 1.56 2.60 59.95%
P/EPS -5.26 20.59 -0.97 11.27 -40.48 18.55 -31.03 -69.27%
EY -19.00 4.86 -102.78 8.88 -2.47 5.39 -3.22 225.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.35 0.90 0.98 1.11 1.07 1.33 6.39%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 30/08/10 24/05/10 22/02/10 23/11/09 28/08/09 -
Price 0.055 0.05 0.08 0.14 0.17 0.17 0.22 -
P/RPS 4.83 4.05 1.08 1.21 3.37 1.15 2.12 72.88%
P/EPS -4.82 14.71 -0.56 9.86 -40.48 13.71 -25.29 -66.78%
EY -20.73 6.80 -179.87 10.14 -2.47 7.29 -3.95 201.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.96 0.51 0.86 1.11 0.79 1.08 15.42%

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