[CAROTEC] QoQ Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 60.41%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 60,627 55,956 52,924 49,084 53,323 50,522 45,774 20.66%
PBT 15,236 14,512 13,486 13,360 7,879 5,537 4,188 137.10%
Tax -2,898 -2,264 -1,566 -1,860 -710 -218 -328 329.09%
NP 12,338 12,248 11,920 11,500 7,169 5,318 3,860 117.45%
-
NP to SH 12,338 12,248 11,920 11,500 7,169 5,318 3,860 117.45%
-
Tax Rate 19.02% 15.60% 11.61% 13.92% 9.01% 3.94% 7.83% -
Total Cost 48,289 43,708 41,004 37,584 46,154 45,204 41,914 9.92%
-
Net Worth 75,855 72,665 69,866 66,608 50,657 31,118 29,053 89.94%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 75,855 72,665 69,866 66,608 50,657 31,118 29,053 89.94%
NOSH 456,962 457,014 285,167 284,653 226,151 208,848 207,526 69.49%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 20.35% 21.89% 22.52% 23.43% 13.44% 10.53% 8.43% -
ROE 16.27% 16.86% 17.06% 17.26% 14.15% 17.09% 13.29% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 13.27 12.24 18.56 17.24 23.58 24.19 22.06 -28.80%
EPS 2.70 2.68 4.18 4.04 3.17 2.55 1.86 28.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.166 0.159 0.245 0.234 0.224 0.149 0.14 12.06%
Adjusted Per Share Value based on latest NOSH - 284,653
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 6.66 6.14 5.81 5.39 5.85 5.55 5.03 20.64%
EPS 1.35 1.34 1.31 1.26 0.79 0.58 0.42 118.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0833 0.0798 0.0767 0.0731 0.0556 0.0342 0.0319 89.96%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 - - -
Price 0.98 0.71 0.44 0.62 0.39 0.00 0.00 -
P/RPS 7.39 5.80 2.37 3.60 1.65 0.00 0.00 -
P/EPS 36.30 26.49 10.53 15.35 12.30 0.00 0.00 -
EY 2.76 3.77 9.50 6.52 8.13 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.90 4.47 1.80 2.65 1.74 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 30/05/06 27/02/06 24/11/05 29/08/05 27/05/05 13/04/05 -
Price 0.98 0.94 0.62 0.65 0.38 0.38 0.00 -
P/RPS 7.39 7.68 3.34 3.77 1.61 1.57 0.00 -
P/EPS 36.30 35.07 14.83 16.09 11.99 14.92 0.00 -
EY 2.76 2.85 6.74 6.22 8.34 6.70 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.90 5.91 2.53 2.78 1.70 2.55 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