[CAROTEC] YoY TTM Result on 31-Dec-2004 [#2]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
13-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 92,252 79,702 56,898 13,967 87.62%
PBT 15,870 19,146 12,528 411 237.99%
Tax -3,390 -3,989 -1,329 -164 174.44%
NP 12,480 15,157 11,199 247 269.69%
-
NP to SH 12,480 15,157 11,199 247 269.69%
-
Tax Rate 21.36% 20.83% 10.61% 39.90% -
Total Cost 79,772 64,545 45,699 13,720 79.81%
-
Net Worth 94,480 81,058 69,983 28,816 48.56%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - 3,407 - - -
Div Payout % - 22.48% - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 94,480 81,058 69,983 28,816 48.56%
NOSH 460,882 455,384 285,648 205,833 30.82%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 13.53% 19.02% 19.68% 1.77% -
ROE 13.21% 18.70% 16.00% 0.86% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 20.02 17.50 19.92 6.79 43.39%
EPS 2.71 3.33 3.92 0.12 182.65%
DPS 0.00 0.75 0.00 0.00 -
NAPS 0.205 0.178 0.245 0.14 13.55%
Adjusted Per Share Value based on latest NOSH - 205,833
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 10.13 8.75 6.25 1.53 87.77%
EPS 1.37 1.66 1.23 0.03 257.43%
DPS 0.00 0.37 0.00 0.00 -
NAPS 0.1037 0.089 0.0768 0.0316 48.60%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/07 29/12/06 30/12/05 - -
Price 0.51 0.91 0.44 0.00 -
P/RPS 2.55 5.20 2.21 0.00 -
P/EPS 18.83 27.34 11.22 0.00 -
EY 5.31 3.66 8.91 0.00 -
DY 0.00 0.82 0.00 0.00 -
P/NAPS 2.49 5.11 1.80 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/08 26/02/07 27/02/06 - -
Price 0.37 0.86 0.62 0.00 -
P/RPS 1.85 4.91 3.11 0.00 -
P/EPS 13.66 25.84 15.81 0.00 -
EY 7.32 3.87 6.32 0.00 -
DY 0.00 0.87 0.00 0.00 -
P/NAPS 1.80 4.83 2.53 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