[CAROTEC] QoQ Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 3.04%
YoY- -342.26%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 253,392 228,228 270,088 137,316 120,216 74,120 85,992 105.67%
PBT 18,261 5,878 24,952 -18,415 -24,122 -30,694 -41,860 -
Tax -3,425 -2,304 -2,300 953 6,113 152 424 -
NP 14,836 3,574 22,652 -17,462 -18,009 -30,542 -41,436 -
-
NP to SH 14,836 3,574 22,652 -17,462 -18,009 -30,542 -41,436 -
-
Tax Rate 18.76% 39.20% 9.22% - - - - -
Total Cost 238,556 224,654 247,436 154,778 138,225 104,662 127,428 51.95%
-
Net Worth 107,319 136,705 98,189 92,553 95,370 89,346 87,161 14.89%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 107,319 136,705 98,189 92,553 95,370 89,346 87,161 14.89%
NOSH 658,402 893,499 456,693 455,926 456,317 455,850 456,343 27.71%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 5.85% 1.57% 8.39% -12.72% -14.98% -41.21% -48.19% -
ROE 13.82% 2.61% 23.07% -18.87% -18.88% -34.18% -47.54% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 38.49 25.54 59.14 30.12 26.34 16.26 18.84 61.07%
EPS 2.25 0.40 4.96 -3.83 -3.95 -6.70 -9.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.163 0.153 0.215 0.203 0.209 0.196 0.191 -10.03%
Adjusted Per Share Value based on latest NOSH - 454,597
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 27.82 25.06 29.65 15.08 13.20 8.14 9.44 105.68%
EPS 1.63 0.39 2.49 -1.92 -1.98 -3.35 -4.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1178 0.1501 0.1078 0.1016 0.1047 0.0981 0.0957 14.87%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.16 0.17 0.23 0.27 0.17 0.22 0.33 -
P/RPS 0.42 0.67 0.39 0.90 0.65 1.35 1.75 -61.41%
P/EPS 7.10 42.50 4.64 -7.05 -4.31 -3.28 -3.63 -
EY 14.08 2.35 21.57 -14.19 -23.22 -30.45 -27.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.11 1.07 1.33 0.81 1.12 1.73 -31.56%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 22/02/10 23/11/09 28/08/09 12/05/09 26/02/09 25/11/08 -
Price 0.14 0.17 0.17 0.22 0.23 0.16 0.25 -
P/RPS 0.36 0.67 0.29 0.73 0.87 0.98 1.33 -58.18%
P/EPS 6.21 42.50 3.43 -5.74 -5.83 -2.39 -2.75 -
EY 16.10 2.35 29.18 -17.41 -17.16 -41.88 -36.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.11 0.79 1.08 1.10 0.82 1.31 -24.48%

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