[CAROTEC] YoY Cumulative Quarter 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- 522.66%
YoY- 182.38%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 29,407 190,044 90,162 70,512 62,449 41,967 37,892 -4.13%
PBT -19,284 13,696 -18,092 6,865 14,696 10,884 4,153 -
Tax -35 -2,569 4,585 -1,588 -2,842 -1,698 -164 -22.68%
NP -19,319 11,127 -13,507 5,277 11,854 9,186 3,989 -
-
NP to SH -19,319 11,127 -13,507 5,277 11,854 9,186 3,989 -
-
Tax Rate - 18.76% - 23.13% 19.34% 15.60% 3.95% -
Total Cost 48,726 178,917 103,669 65,235 50,595 32,781 33,903 6.22%
-
Net Worth 25,515 107,319 95,370 95,076 83,889 72,665 31,118 -3.25%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - 3,419 - - -
Div Payout % - - - - 28.85% - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 25,515 107,319 95,370 95,076 83,889 72,665 31,118 -3.25%
NOSH 911,273 658,402 456,317 454,913 455,923 457,014 208,848 27.81%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin -65.70% 5.85% -14.98% 7.48% 18.98% 21.89% 10.53% -
ROE -75.71% 10.37% -14.16% 5.55% 14.13% 12.64% 12.82% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 3.23 28.86 19.76 15.50 13.70 9.18 18.14 -24.98%
EPS -2.12 1.69 -2.96 1.16 2.60 2.01 1.91 -
DPS 0.00 0.00 0.00 0.00 0.75 0.00 0.00 -
NAPS 0.028 0.163 0.209 0.209 0.184 0.159 0.149 -24.30%
Adjusted Per Share Value based on latest NOSH - 657,746
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 3.23 20.87 9.90 7.74 6.86 4.61 4.16 -4.12%
EPS -2.12 1.22 -1.48 0.58 1.30 1.01 0.44 -
DPS 0.00 0.00 0.00 0.00 0.38 0.00 0.00 -
NAPS 0.028 0.1178 0.1047 0.1044 0.0921 0.0798 0.0342 -3.27%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 - -
Price 0.06 0.16 0.17 0.28 0.76 0.71 0.00 -
P/RPS 1.86 0.55 0.86 1.81 5.55 7.73 0.00 -
P/EPS -2.83 9.47 -5.74 24.14 29.23 35.32 0.00 -
EY -35.33 10.56 -17.41 4.14 3.42 2.83 0.00 -
DY 0.00 0.00 0.00 0.00 0.99 0.00 0.00 -
P/NAPS 2.14 0.98 0.81 1.34 4.13 4.47 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 01/06/11 24/05/10 12/05/09 15/05/08 28/05/07 30/05/06 27/05/05 -
Price 0.045 0.14 0.23 0.28 0.64 0.94 0.38 -
P/RPS 1.39 0.49 1.16 1.81 4.67 10.24 2.09 -6.56%
P/EPS -2.12 8.28 -7.77 24.14 24.62 46.77 19.90 -
EY -47.11 12.07 -12.87 4.14 4.06 2.14 5.03 -
DY 0.00 0.00 0.00 0.00 1.17 0.00 0.00 -
P/NAPS 1.61 0.86 1.10 1.34 3.48 5.91 2.55 -7.37%

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