[CAROTEC] QoQ TTM 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- 1875.25%
YoY- 161.96%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 149,847 186,039 243,141 237,199 214,371 183,340 137,316 5.97%
PBT -112,023 -104,907 -101,556 13,372 -130 -1,712 -18,415 232.14%
Tax 10,213 9,637 9,076 -6,200 -274 272 953 383.98%
NP -101,810 -95,270 -92,480 7,172 -404 -1,440 -17,462 222.90%
-
NP to SH -101,810 -95,270 -92,480 7,172 -404 -1,440 -17,462 222.90%
-
Tax Rate - - - 46.37% - - - -
Total Cost 251,657 281,309 335,621 230,027 214,775 184,780 154,778 38.14%
-
Net Worth 37,461 0 112,320 107,212 141,197 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 0 112,320 107,212 141,197 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 -67.94% -51.21% -38.04% 3.02% -0.19% -0.79% -12.72% -
ROE -271.78% 0.00% -82.34% 6.69% -0.29% -1.47% -18.92% -
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 16.40 22.02 33.77 36.06 23.23 40.15 30.21 -33.37%
EPS -11.14 -11.27 -12.84 1.09 -0.04 -0.32 -3.84 103.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.041 0.00 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 16.45 20.43 26.70 26.04 23.54 20.13 15.08 5.95%
EPS -11.18 -10.46 -10.15 0.79 -0.04 -0.16 -1.92 222.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0411 0.00 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 0.37 0.32 0.41 0.44 0.73 0.57 0.89 -44.20%
P/EPS -0.54 -0.62 -1.09 14.67 -388.33 -72.94 -7.03 -81.84%
EY -185.71 -161.07 -91.75 6.81 -0.26 -1.37 -14.23 451.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.00 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 0.34 0.23 0.24 0.39 0.73 0.42 0.73 -39.83%
P/EPS -0.49 -0.44 -0.62 12.84 -388.33 -53.92 -5.73 -80.50%
EY -202.60 -225.49 -160.56 7.79 -0.26 -1.85 -17.46 410.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.00 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