[CAROTEC] QoQ TTM 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- 52.41%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 60,627 57,398 56,898 56,674 44,403 28,972 13,967 166.81%
PBT 15,235 14,610 12,528 9,536 6,196 2,470 411 1019.11%
Tax -2,898 -2,244 -1,329 -1,175 -710 -164 -164 582.00%
NP 12,337 12,366 11,199 8,361 5,486 2,306 247 1266.00%
-
NP to SH 12,337 12,366 11,199 8,361 5,486 2,306 247 1266.00%
-
Tax Rate 19.02% 15.36% 10.61% 12.32% 11.46% 6.64% 39.90% -
Total Cost 48,290 45,032 45,699 48,313 38,917 26,666 13,720 131.91%
-
Net Worth 75,806 72,244 69,983 66,608 39,398 0 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 39,398 0 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 20.35% 21.54% 19.68% 14.75% 12.36% 7.96% 1.77% -
ROE 16.27% 17.12% 16.00% 12.55% 13.92% 0.00% 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 13.28 12.63 19.92 19.91 15.78 13.93 6.79 56.58%
EPS 2.70 2.72 3.92 2.94 1.95 1.11 0.12 701.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.166 0.159 0.245 0.234 0.14 0.00 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 6.66 6.30 6.25 6.22 4.88 3.18 1.53 167.31%
EPS 1.35 1.36 1.23 0.92 0.60 0.25 0.03 1174.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0832 0.0793 0.0768 0.0731 0.0433 0.00 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 7.38 5.62 2.21 3.11 2.47 0.00 0.00 -
P/EPS 36.28 26.09 11.22 21.11 20.01 0.00 0.00 -
EY 2.76 3.83 8.91 4.74 5.00 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 2.79 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 - - - -
Price 0.98 0.94 0.62 0.65 0.00 0.00 0.00 -
P/RPS 7.38 7.44 3.11 3.26 0.00 0.00 0.00 -
P/EPS 36.28 34.54 15.81 22.13 0.00 0.00 0.00 -
EY 2.76 2.90 6.32 4.52 0.00 0.00 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 0.00 0.00 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