[CAROTEC] YoY Cumulative Quarter 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- -47.42%
YoY- -506.58%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 30,974 20,820 114,114 37,060 44,260 45,537 26,462 2.65%
PBT -24,248 -7,613 2,939 -15,347 4,654 10,654 6,743 -
Tax 0 -14 -1,152 76 -898 -1,874 -783 -
NP -24,248 -7,627 1,787 -15,271 3,756 8,780 5,960 -
-
NP to SH -24,248 -7,627 1,787 -15,271 3,756 8,780 5,960 -
-
Tax Rate - - 39.20% - 19.30% 17.59% 11.61% -
Total Cost 55,222 28,447 112,327 52,331 40,504 36,757 20,502 17.94%
-
Net Worth 4,557 37,227 136,705 89,346 93,899 81,397 69,866 -36.54%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - 3,429 - -
Div Payout % - - - - - 39.06% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 4,557 37,227 136,705 89,346 93,899 81,397 69,866 -36.54%
NOSH 911,578 907,976 893,499 455,850 458,048 457,291 285,167 21.36%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -78.29% -36.63% 1.57% -41.21% 8.49% 19.28% 22.52% -
ROE -532.00% -20.49% 1.31% -17.09% 4.00% 10.79% 8.53% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 3.40 2.29 12.77 8.13 9.66 9.96 9.28 -15.40%
EPS -2.66 -0.84 0.20 -3.35 0.82 1.92 2.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.75 0.00 -
NAPS 0.005 0.041 0.153 0.196 0.205 0.178 0.245 -47.70%
Adjusted Per Share Value based on latest NOSH - 454,814
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 3.40 2.29 12.53 4.07 4.86 5.00 2.91 2.62%
EPS -2.66 -0.84 0.20 -1.68 0.41 0.96 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.38 0.00 -
NAPS 0.005 0.0409 0.1501 0.0981 0.1031 0.0894 0.0767 -36.54%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.035 0.06 0.17 0.22 0.51 0.91 0.44 -
P/RPS 1.03 2.62 1.33 2.71 5.28 9.14 4.74 -22.45%
P/EPS -1.32 -7.14 85.00 -6.57 62.20 47.40 21.05 -
EY -76.00 -14.00 1.18 -15.23 1.61 2.11 4.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.82 0.00 -
P/NAPS 7.00 1.46 1.11 1.12 2.49 5.11 1.80 25.38%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 20/02/12 25/02/11 22/02/10 26/02/09 25/02/08 26/02/07 27/02/06 -
Price 0.045 0.055 0.17 0.16 0.37 0.86 0.62 -
P/RPS 1.32 2.40 1.33 1.97 3.83 8.64 6.68 -23.67%
P/EPS -1.69 -6.55 85.00 -4.78 45.12 44.79 29.67 -
EY -59.11 -15.27 1.18 -20.94 2.22 2.23 3.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.87 0.00 -
P/NAPS 9.00 1.34 1.11 0.82 1.80 4.83 2.53 23.54%

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