[CAROTEC] YoY TTM 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- 91.75%
YoY- 73.03%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 42,579 186,039 183,340 110,532 89,767 69,008 56,674 -4.65%
PBT -42,710 -104,907 -1,712 -7,764 19,623 16,875 9,536 -
Tax -6 9,637 272 2,424 -3,974 -3,369 -1,175 -58.48%
NP -42,716 -95,270 -1,440 -5,340 15,649 13,506 8,361 -
-
NP to SH -42,716 -95,270 -1,440 -5,340 15,649 13,506 8,361 -
-
Tax Rate - - - - 20.25% 19.96% 12.32% -
Total Cost 85,295 281,309 184,780 115,872 74,118 55,502 48,313 9.93%
-
Net Worth 11,855 0 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 - - - - - 3,407 - -
Div Payout % - - - - - 25.23% - -
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 0 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 -100.32% -51.21% -0.79% -4.83% 17.43% 19.57% 14.75% -
ROE -360.30% 0.00% -1.47% -6.13% 17.16% 16.99% 12.55% -
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 4.67 22.02 40.15 24.22 19.68 15.19 19.91 -21.46%
EPS -4.68 -11.27 -0.32 -1.17 3.43 2.97 2.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.75 0.00 -
NAPS 0.013 0.00 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 4.67 20.43 20.13 12.14 9.86 7.58 6.22 -4.66%
EPS -4.69 -10.46 -0.16 -0.59 1.72 1.48 0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.37 0.00 -
NAPS 0.013 0.00 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 0.75 0.32 0.57 1.36 3.76 5.66 3.11 -21.09%
P/EPS -0.75 -0.62 -72.94 -28.20 21.57 28.93 21.11 -
EY -133.83 -161.07 -1.37 -3.55 4.64 3.46 4.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.87 0.00 -
P/NAPS 2.69 0.00 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 0.96 0.23 0.42 1.03 2.84 6.12 3.26 -18.42%
P/EPS -0.96 -0.44 -53.92 -21.36 16.32 31.29 22.13 -
EY -104.09 -225.49 -1.85 -4.68 6.13 3.20 4.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.81 0.00 -
P/NAPS 3.46 0.00 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