[CAROTEC] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -121.33%
YoY- -194.7%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 183,340 137,316 125,573 98,724 110,532 105,923 101,593 48.17%
PBT -1,712 -18,415 -19,523 -14,567 -7,764 5,434 14,039 -
Tax 272 953 7,947 2,748 2,424 1,774 -3,112 -
NP -1,440 -17,462 -11,576 -11,819 -5,340 7,208 10,927 -
-
NP to SH -1,440 -17,462 -11,576 -11,819 -5,340 7,208 10,927 -
-
Tax Rate - - - - - -32.65% 22.17% -
Total Cost 184,780 154,778 137,149 110,543 115,872 98,715 90,666 60.67%
-
Net Worth 98,189 92,283 94,532 89,143 87,161 98,125 96,329 1.28%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 98,189 92,283 94,532 89,143 87,161 98,125 96,329 1.28%
NOSH 456,693 454,597 452,307 454,814 456,343 460,681 460,909 -0.61%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -0.79% -12.72% -9.22% -11.97% -4.83% 6.80% 10.76% -
ROE -1.47% -18.92% -12.25% -13.26% -6.13% 7.35% 11.34% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 40.15 30.21 27.76 21.71 24.22 22.99 22.04 49.10%
EPS -0.32 -3.84 -2.56 -2.60 -1.17 1.56 2.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.215 0.203 0.209 0.196 0.191 0.213 0.209 1.90%
Adjusted Per Share Value based on latest NOSH - 454,814
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 20.13 15.08 13.79 10.84 12.14 11.63 11.15 48.21%
EPS -0.16 -1.92 -1.27 -1.30 -0.59 0.79 1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1078 0.1013 0.1038 0.0979 0.0957 0.1077 0.1058 1.25%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.23 0.27 0.17 0.22 0.33 0.28 0.28 -
P/RPS 0.57 0.89 0.61 1.01 1.36 1.22 1.27 -41.35%
P/EPS -72.94 -7.03 -6.64 -8.47 -28.20 17.90 11.81 -
EY -1.37 -14.23 -15.05 -11.81 -3.55 5.59 8.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.33 0.81 1.12 1.73 1.31 1.34 -13.91%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 28/08/09 12/05/09 26/02/09 25/11/08 27/08/08 15/05/08 -
Price 0.17 0.22 0.23 0.16 0.25 0.34 0.28 -
P/RPS 0.42 0.73 0.83 0.74 1.03 1.48 1.27 -52.14%
P/EPS -53.92 -5.73 -8.99 -6.16 -21.36 21.73 11.81 -
EY -1.85 -17.46 -11.13 -16.24 -4.68 4.60 8.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.08 1.10 0.82 1.31 1.60 1.34 -29.66%

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