[CAROTEC] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 91,074 52,924 45,774 0 -
PBT 21,308 13,486 4,188 0 -
Tax -3,748 -1,566 -328 0 -
NP 17,560 11,920 3,860 0 -
-
NP to SH 17,560 11,920 3,860 0 -
-
Tax Rate 17.59% 11.61% 7.83% - -
Total Cost 73,514 41,004 41,914 0 -
-
Net Worth 81,397 69,866 29,053 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 6,859 - - - -
Div Payout % 39.06% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 81,397 69,866 29,053 0 -
NOSH 457,291 285,167 207,526 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 19.28% 22.52% 8.43% 0.00% -
ROE 21.57% 17.06% 13.29% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 19.92 18.56 22.06 0.00 -
EPS 3.84 4.18 1.86 0.00 -
DPS 1.50 0.00 0.00 0.00 -
NAPS 0.178 0.245 0.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 10.00 5.81 5.03 0.00 -
EPS 1.93 1.31 0.42 0.00 -
DPS 0.75 0.00 0.00 0.00 -
NAPS 0.0894 0.0767 0.0319 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/12/06 30/12/05 - - -
Price 0.91 0.44 0.00 0.00 -
P/RPS 4.57 2.37 0.00 0.00 -
P/EPS 23.70 10.53 0.00 0.00 -
EY 4.22 9.50 0.00 0.00 -
DY 1.65 0.00 0.00 0.00 -
P/NAPS 5.11 1.80 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 26/02/07 27/02/06 13/04/05 - -
Price 0.86 0.62 0.00 0.00 -
P/RPS 4.32 3.34 0.00 0.00 -
P/EPS 22.40 14.83 0.00 0.00 -
EY 4.47 6.74 0.00 0.00 -
DY 1.74 0.00 0.00 0.00 -
P/NAPS 4.83 2.53 0.00 0.00 -

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