[CAROTEC] YoY Quarter Result on 30-Jun-2011 [#4]

Announcement Date
29-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 62.58%
YoY- 95.78%
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 10,603 53,096 47,154 35,411 31,081 18,660 15,431 -6.05%
PBT -4,390 -115,251 -323 -1,431 7,174 4,351 3,726 -
Tax 15 11,644 -3,632 3,362 -1,524 -1,200 -546 -
NP -4,375 -103,607 -3,955 1,931 5,650 3,151 3,180 -
-
NP to SH -4,375 -103,607 -3,955 1,931 5,650 3,151 3,180 -
-
Tax Rate - - - - 21.24% 27.58% 14.65% -
Total Cost 14,978 156,703 51,109 33,480 25,431 15,509 12,251 3.40%
-
Net Worth 20,963 112,320 92,283 98,125 89,762 75,806 63,037 -16.75%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 20,963 112,320 92,283 98,125 89,762 75,806 63,037 -16.75%
NOSH 911,458 719,999 454,597 460,681 455,645 456,666 281,415 21.62%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -41.26% -195.13% -8.39% 5.45% 18.18% 16.89% 20.61% -
ROE -20.87% -92.24% -4.29% 1.97% 6.29% 4.16% 5.04% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1.16 7.37 10.37 7.69 6.82 4.09 5.48 -22.79%
EPS -0.48 -14.35 -0.87 0.42 1.24 0.69 1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.023 0.156 0.203 0.213 0.197 0.166 0.224 -31.55%
Adjusted Per Share Value based on latest NOSH - 911,458
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1.16 5.83 5.18 3.89 3.41 2.05 1.69 -6.07%
EPS -0.48 -11.38 -0.43 0.21 0.62 0.35 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.023 0.1233 0.1013 0.1077 0.0986 0.0832 0.0692 -16.76%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.04 0.14 0.27 0.28 0.72 0.98 0.39 -
P/RPS 3.44 1.90 2.60 3.64 10.56 23.98 7.11 -11.39%
P/EPS -8.33 -0.97 -31.03 66.80 58.06 142.03 34.51 -
EY -12.00 -102.78 -3.22 1.50 1.72 0.70 2.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 0.90 1.33 1.31 3.65 5.90 1.74 0.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 29/08/11 30/08/10 28/08/09 27/08/08 29/08/07 28/08/06 29/08/05 -
Price 0.04 0.08 0.22 0.34 0.69 0.98 0.38 -
P/RPS 3.44 1.08 2.12 4.42 10.12 23.98 6.93 -11.01%
P/EPS -8.33 -0.56 -25.29 81.11 55.65 142.03 33.63 -
EY -12.00 -179.87 -3.95 1.23 1.80 0.70 2.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 0.51 1.08 1.60 3.50 5.90 1.70 0.38%

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