[CAROTEC] YoY TTM Result on 31-Mar-2011 [#3]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
01-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -20.66%
YoY- -1812.8%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 82,504 237,199 125,573 101,593 81,109 57,398 28,972 19.04%
PBT -134,451 13,372 -19,523 14,039 19,047 14,610 2,470 -
Tax 11,609 -6,200 7,947 -3,112 -4,042 -2,244 -164 -
NP -122,842 7,172 -11,576 10,927 15,005 12,366 2,306 -
-
NP to SH -122,842 7,172 -11,576 10,927 15,005 12,366 2,306 -
-
Tax Rate - 46.37% - 22.17% 21.22% 15.36% 6.64% -
Total Cost 205,346 230,027 137,149 90,666 66,104 45,032 26,666 40.50%
-
Net Worth 25,576 107,212 94,532 96,329 84,420 72,244 0 -
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - 3,407 - - -
Div Payout % - - - - 22.71% - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 25,576 107,212 94,532 96,329 84,420 72,244 0 -
NOSH 913,437 657,746 452,307 460,909 458,805 454,366 207,979 27.95%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin -148.89% 3.02% -9.22% 10.76% 18.50% 21.54% 7.96% -
ROE -480.30% 6.69% -12.25% 11.34% 17.77% 17.12% 0.00% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 9.03 36.06 27.76 22.04 17.68 12.63 13.93 -6.96%
EPS -13.45 1.09 -2.56 2.37 3.27 2.72 1.11 -
DPS 0.00 0.00 0.00 0.00 0.75 0.00 0.00 -
NAPS 0.028 0.163 0.209 0.209 0.184 0.159 0.00 -
Adjusted Per Share Value based on latest NOSH - 913,437
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 9.06 26.04 13.79 11.15 8.91 6.30 3.18 19.05%
EPS -13.49 0.79 -1.27 1.20 1.65 1.36 0.25 -
DPS 0.00 0.00 0.00 0.00 0.37 0.00 0.00 -
NAPS 0.0281 0.1177 0.1038 0.1058 0.0927 0.0793 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 - -
Price 0.06 0.16 0.17 0.28 0.76 0.71 0.00 -
P/RPS 0.66 0.44 0.61 1.27 4.30 5.62 0.00 -
P/EPS -0.45 14.67 -6.64 11.81 23.24 26.09 0.00 -
EY -224.14 6.81 -15.05 8.47 4.30 3.83 0.00 -
DY 0.00 0.00 0.00 0.00 0.99 0.00 0.00 -
P/NAPS 2.14 0.98 0.81 1.34 4.13 4.47 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 01/06/11 24/05/10 12/05/09 15/05/08 28/05/07 30/05/06 - -
Price 0.045 0.14 0.23 0.28 0.64 0.94 0.00 -
P/RPS 0.50 0.39 0.83 1.27 3.62 7.44 0.00 -
P/EPS -0.33 12.84 -8.99 11.81 19.57 34.54 0.00 -
EY -298.85 7.79 -11.13 8.47 5.11 2.90 0.00 -
DY 0.00 0.00 0.00 0.00 1.17 0.00 0.00 -
P/NAPS 1.61 0.86 1.10 1.34 3.48 5.91 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