[CAROTEC] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 229.72%
YoY- 154.67%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 51,952 41,680 270,088 85,992 67,556 82,608 49,084 0.95%
PBT -64,932 11,548 24,952 -41,860 10,932 19,920 13,360 -
Tax 0 -56 -2,300 424 -2,176 -3,744 -1,860 -
NP -64,932 11,492 22,652 -41,436 8,756 16,176 11,500 -
-
NP to SH -64,932 11,492 22,652 -41,436 8,756 16,176 11,500 -
-
Tax Rate - 0.48% 9.22% - 19.90% 18.80% 13.92% -
Total Cost 116,884 30,188 247,436 127,428 58,800 66,432 37,584 20.80%
-
Net Worth 11,855 43,940 98,189 87,161 91,208 79,516 66,608 -24.98%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - 13,631 - -
Div Payout % - - - - - 84.27% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 11,855 43,940 98,189 87,161 91,208 79,516 66,608 -24.98%
NOSH 911,966 844,999 456,693 456,343 456,041 454,382 284,653 21.40%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -124.98% 27.57% 8.39% -48.19% 12.96% 19.58% 23.43% -
ROE -547.69% 26.15% 23.07% -47.54% 9.60% 20.34% 17.26% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 5.70 4.93 59.14 18.84 14.81 18.18 17.24 -16.83%
EPS -7.12 1.36 4.96 -9.08 1.92 3.56 4.04 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.013 0.052 0.215 0.191 0.20 0.175 0.234 -38.21%
Adjusted Per Share Value based on latest NOSH - 456,693
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 5.70 4.58 29.65 9.44 7.42 9.07 5.39 0.93%
EPS -7.13 1.26 2.49 -4.55 0.96 1.78 1.26 -
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.013 0.0482 0.1078 0.0957 0.1001 0.0873 0.0731 -24.99%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.035 0.07 0.23 0.33 0.74 0.86 0.62 -
P/RPS 0.61 1.42 0.39 1.75 5.00 4.73 3.60 -25.60%
P/EPS -0.49 5.15 4.64 -3.63 38.54 24.16 15.35 -
EY -203.43 19.43 21.57 -27.52 2.59 4.14 6.52 -
DY 0.00 0.00 0.00 0.00 0.00 3.49 0.00 -
P/NAPS 2.69 1.35 1.07 1.73 3.70 4.91 2.65 0.24%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 29/11/10 23/11/09 25/11/08 28/11/07 20/11/06 24/11/05 -
Price 0.045 0.05 0.17 0.25 0.56 0.93 0.65 -
P/RPS 0.79 1.01 0.29 1.33 3.78 5.12 3.77 -22.92%
P/EPS -0.63 3.68 3.43 -2.75 29.17 26.12 16.09 -
EY -158.22 27.20 29.18 -36.32 3.43 3.83 6.22 -
DY 0.00 0.00 0.00 0.00 0.00 3.23 0.00 -
P/NAPS 3.46 0.96 0.79 1.31 2.80 5.31 2.78 3.71%

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