[CAROTEC] YoY TTM Result on 31-Dec-2007 [#2]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -20.25%
YoY- -17.66%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 149,847 214,371 98,724 92,252 79,702 56,898 13,967 48.48%
PBT -112,023 -130 -14,567 15,870 19,146 12,528 411 -
Tax 10,213 -274 2,748 -3,390 -3,989 -1,329 -164 -
NP -101,810 -404 -11,819 12,480 15,157 11,199 247 -
-
NP to SH -101,810 -404 -11,819 12,480 15,157 11,199 247 -
-
Tax Rate - - - 21.36% 20.83% 10.61% 39.90% -
Total Cost 251,657 214,775 110,543 79,772 64,545 45,699 13,720 62.36%
-
Net Worth 37,461 141,197 89,143 94,480 81,058 69,983 28,816 4.46%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - 3,407 - - -
Div Payout % - - - - 22.48% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 37,461 141,197 89,143 94,480 81,058 69,983 28,816 4.46%
NOSH 913,684 922,857 454,814 460,882 455,384 285,648 205,833 28.18%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -67.94% -0.19% -11.97% 13.53% 19.02% 19.68% 1.77% -
ROE -271.78% -0.29% -13.26% 13.21% 18.70% 16.00% 0.86% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 16.40 23.23 21.71 20.02 17.50 19.92 6.79 15.82%
EPS -11.14 -0.04 -2.60 2.71 3.33 3.92 0.12 -
DPS 0.00 0.00 0.00 0.00 0.75 0.00 0.00 -
NAPS 0.041 0.153 0.196 0.205 0.178 0.245 0.14 -18.50%
Adjusted Per Share Value based on latest NOSH - 460,882
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 16.45 23.54 10.84 10.13 8.75 6.25 1.53 48.53%
EPS -11.18 -0.04 -1.30 1.37 1.66 1.23 0.03 -
DPS 0.00 0.00 0.00 0.00 0.37 0.00 0.00 -
NAPS 0.0411 0.155 0.0979 0.1037 0.089 0.0768 0.0316 4.47%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 0.06 0.17 0.22 0.51 0.91 0.44 0.00 -
P/RPS 0.37 0.73 1.01 2.55 5.20 2.21 0.00 -
P/EPS -0.54 -388.33 -8.47 18.83 27.34 11.22 0.00 -
EY -185.71 -0.26 -11.81 5.31 3.66 8.91 0.00 -
DY 0.00 0.00 0.00 0.00 0.82 0.00 0.00 -
P/NAPS 1.46 1.11 1.12 2.49 5.11 1.80 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 22/02/10 26/02/09 25/02/08 26/02/07 27/02/06 - -
Price 0.055 0.17 0.16 0.37 0.86 0.62 0.00 -
P/RPS 0.34 0.73 0.74 1.85 4.91 3.11 0.00 -
P/EPS -0.49 -388.33 -6.16 13.66 25.84 15.81 0.00 -
EY -202.60 -0.26 -16.24 7.32 3.87 6.32 0.00 -
DY 0.00 0.00 0.00 0.00 0.87 0.00 0.00 -
P/NAPS 1.34 1.11 0.82 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