[CAROTEC] QoQ TTM Result on 30-Sep-2011 [#1]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -80.92%
YoY- 55.16%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 50,164 42,579 40,011 82,504 149,847 186,039 243,141 -64.98%
PBT -40,309 -42,710 -23,590 -134,451 -112,023 -104,907 -101,556 -45.90%
Tax -6 -6 -20 11,609 10,213 9,637 9,076 -
NP -40,315 -42,716 -23,610 -122,842 -101,810 -95,270 -92,480 -42.42%
-
NP to SH -40,315 -42,716 -23,610 -122,842 -101,810 -95,270 -92,480 -42.42%
-
Tax Rate - - - - - - - -
Total Cost 90,479 85,295 63,621 205,346 251,657 281,309 335,621 -58.16%
-
Net Worth 4,553 11,855 20,963 25,576 37,461 0 112,320 -88.13%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 4,553 11,855 20,963 25,576 37,461 0 112,320 -88.13%
NOSH 910,795 911,966 911,458 913,437 913,684 844,999 719,999 16.91%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -80.37% -100.32% -59.01% -148.89% -67.94% -51.21% -38.04% -
ROE -885.27% -360.30% -112.62% -480.30% -271.78% 0.00% -82.34% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.51 4.67 4.39 9.03 16.40 22.02 33.77 -70.04%
EPS -4.43 -4.68 -2.59 -13.45 -11.14 -11.27 -12.84 -50.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.005 0.013 0.023 0.028 0.041 0.00 0.156 -89.84%
Adjusted Per Share Value based on latest NOSH - 911,966
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.51 4.67 4.39 9.06 16.45 20.43 26.70 -64.97%
EPS -4.43 -4.69 -2.59 -13.49 -11.18 -10.46 -10.15 -42.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.005 0.013 0.023 0.0281 0.0411 0.00 0.1233 -88.12%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.035 0.035 0.04 0.06 0.06 0.07 0.14 -
P/RPS 0.64 0.75 0.91 0.66 0.37 0.32 0.41 34.45%
P/EPS -0.79 -0.75 -1.54 -0.45 -0.54 -0.62 -1.09 -19.26%
EY -126.47 -133.83 -64.76 -224.14 -185.71 -161.07 -91.75 23.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.00 2.69 1.74 2.14 1.46 0.00 0.90 291.09%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 20/02/12 25/11/11 29/08/11 01/06/11 25/02/11 29/11/10 30/08/10 -
Price 0.045 0.045 0.04 0.045 0.055 0.05 0.08 -
P/RPS 0.82 0.96 0.91 0.50 0.34 0.23 0.24 126.34%
P/EPS -1.02 -0.96 -1.54 -0.33 -0.49 -0.44 -0.62 39.23%
EY -98.36 -104.09 -64.76 -298.85 -202.60 -225.49 -160.56 -27.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.00 3.46 1.74 1.61 1.34 0.00 0.51 574.28%

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