[CAROTEC] QoQ TTM Result on 30-Sep-2010 [#1]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -3.02%
YoY- -6515.97%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 40,011 82,504 149,847 186,039 243,141 237,199 214,371 -67.44%
PBT -23,590 -134,451 -112,023 -104,907 -101,556 13,372 -130 3135.88%
Tax -20 11,609 10,213 9,637 9,076 -6,200 -274 -82.61%
NP -23,610 -122,842 -101,810 -95,270 -92,480 7,172 -404 1417.20%
-
NP to SH -23,610 -122,842 -101,810 -95,270 -92,480 7,172 -404 1417.20%
-
Tax Rate - - - - - 46.37% - -
Total Cost 63,621 205,346 251,657 281,309 335,621 230,027 214,775 -55.66%
-
Net Worth 20,963 25,576 37,461 0 112,320 107,212 141,197 -72.05%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 20,963 25,576 37,461 0 112,320 107,212 141,197 -72.05%
NOSH 911,458 913,437 913,684 844,999 719,999 657,746 922,857 -0.82%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -59.01% -148.89% -67.94% -51.21% -38.04% 3.02% -0.19% -
ROE -112.62% -480.30% -271.78% 0.00% -82.34% 6.69% -0.29% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 4.39 9.03 16.40 22.02 33.77 36.06 23.23 -67.16%
EPS -2.59 -13.45 -11.14 -11.27 -12.84 1.09 -0.04 1524.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.023 0.028 0.041 0.00 0.156 0.163 0.153 -71.82%
Adjusted Per Share Value based on latest NOSH - 844,999
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 4.39 9.06 16.45 20.43 26.70 26.04 23.54 -67.45%
EPS -2.59 -13.49 -11.18 -10.46 -10.15 0.79 -0.04 1524.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.023 0.0281 0.0411 0.00 0.1233 0.1177 0.155 -72.06%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.04 0.06 0.06 0.07 0.14 0.16 0.17 -
P/RPS 0.91 0.66 0.37 0.32 0.41 0.44 0.73 15.87%
P/EPS -1.54 -0.45 -0.54 -0.62 -1.09 14.67 -388.33 -97.51%
EY -64.76 -224.14 -185.71 -161.07 -91.75 6.81 -0.26 3898.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 2.14 1.46 0.00 0.90 0.98 1.11 35.05%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 29/08/11 01/06/11 25/02/11 29/11/10 30/08/10 24/05/10 22/02/10 -
Price 0.04 0.045 0.055 0.05 0.08 0.14 0.17 -
P/RPS 0.91 0.50 0.34 0.23 0.24 0.39 0.73 15.87%
P/EPS -1.54 -0.33 -0.49 -0.44 -0.62 12.84 -388.33 -97.51%
EY -64.76 -298.85 -202.60 -225.49 -160.56 7.79 -0.26 3898.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.61 1.34 0.00 0.51 0.86 1.11 35.05%

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