[CAROTEC] YoY TTM Result on 31-Dec-2008 [#2]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -121.33%
YoY- -194.7%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 50,164 149,847 214,371 98,724 92,252 79,702 56,898 -2.07%
PBT -40,309 -112,023 -130 -14,567 15,870 19,146 12,528 -
Tax -6 10,213 -274 2,748 -3,390 -3,989 -1,329 -59.32%
NP -40,315 -101,810 -404 -11,819 12,480 15,157 11,199 -
-
NP to SH -40,315 -101,810 -404 -11,819 12,480 15,157 11,199 -
-
Tax Rate - - - - 21.36% 20.83% 10.61% -
Total Cost 90,479 251,657 214,775 110,543 79,772 64,545 45,699 12.05%
-
Net Worth 4,553 37,461 141,197 89,143 94,480 81,058 69,983 -36.56%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - 3,407 - -
Div Payout % - - - - - 22.48% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 4,553 37,461 141,197 89,143 94,480 81,058 69,983 -36.56%
NOSH 910,795 913,684 922,857 454,814 460,882 455,384 285,648 21.30%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -80.37% -67.94% -0.19% -11.97% 13.53% 19.02% 19.68% -
ROE -885.27% -271.78% -0.29% -13.26% 13.21% 18.70% 16.00% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 5.51 16.40 23.23 21.71 20.02 17.50 19.92 -19.27%
EPS -4.43 -11.14 -0.04 -2.60 2.71 3.33 3.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.75 0.00 -
NAPS 0.005 0.041 0.153 0.196 0.205 0.178 0.245 -47.70%
Adjusted Per Share Value based on latest NOSH - 454,814
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 5.51 16.45 23.54 10.84 10.13 8.75 6.25 -2.07%
EPS -4.43 -11.18 -0.04 -1.30 1.37 1.66 1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.37 0.00 -
NAPS 0.005 0.0411 0.155 0.0979 0.1037 0.089 0.0768 -36.56%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.035 0.06 0.17 0.22 0.51 0.91 0.44 -
P/RPS 0.64 0.37 0.73 1.01 2.55 5.20 2.21 -18.65%
P/EPS -0.79 -0.54 -388.33 -8.47 18.83 27.34 11.22 -
EY -126.47 -185.71 -0.26 -11.81 5.31 3.66 8.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.82 0.00 -
P/NAPS 7.00 1.46 1.11 1.12 2.49 5.11 1.80 25.38%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 20/02/12 25/02/11 22/02/10 26/02/09 25/02/08 26/02/07 27/02/06 -
Price 0.045 0.055 0.17 0.16 0.37 0.86 0.62 -
P/RPS 0.82 0.34 0.73 0.74 1.85 4.91 3.11 -19.91%
P/EPS -1.02 -0.49 -388.33 -6.16 13.66 25.84 15.81 -
EY -98.36 -202.60 -0.26 -16.24 7.32 3.87 6.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.87 0.00 -
P/NAPS 9.00 1.34 1.11 0.82 1.80 4.83 2.53 23.54%

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