[CAROTEC] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 8.56%
YoY- 47.32%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 67,556 93,529 83,265 91,074 82,608 60,627 55,956 13.36%
PBT 10,932 21,869 19,594 21,308 19,920 15,236 14,512 -17.19%
Tax -2,176 -4,365 -3,789 -3,748 -3,744 -2,898 -2,264 -2.60%
NP 8,756 17,504 15,805 17,560 16,176 12,338 12,248 -20.03%
-
NP to SH 8,756 17,504 15,805 17,560 16,176 12,338 12,248 -20.03%
-
Tax Rate 19.90% 19.96% 19.34% 17.59% 18.80% 19.02% 15.60% -
Total Cost 58,800 76,025 67,460 73,514 66,432 48,289 43,708 21.84%
-
Net Worth 91,208 89,799 83,889 81,397 79,516 75,855 72,665 16.34%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 3,418 4,559 6,859 13,631 - - -
Div Payout % - 19.53% 28.85% 39.06% 84.27% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 91,208 89,799 83,889 81,397 79,516 75,855 72,665 16.34%
NOSH 456,041 455,833 455,923 457,291 454,382 456,962 457,014 -0.14%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 12.96% 18.72% 18.98% 19.28% 19.58% 20.35% 21.89% -
ROE 9.60% 19.49% 18.84% 21.57% 20.34% 16.27% 16.86% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 14.81 20.52 18.26 19.92 18.18 13.27 12.24 13.53%
EPS 1.92 3.84 3.47 3.84 3.56 2.70 2.68 -19.91%
DPS 0.00 0.75 1.00 1.50 3.00 0.00 0.00 -
NAPS 0.20 0.197 0.184 0.178 0.175 0.166 0.159 16.50%
Adjusted Per Share Value based on latest NOSH - 455,384
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 7.42 10.27 9.14 10.00 9.07 6.66 6.14 13.44%
EPS 0.96 1.92 1.74 1.93 1.78 1.35 1.34 -19.91%
DPS 0.00 0.38 0.50 0.75 1.50 0.00 0.00 -
NAPS 0.1001 0.0986 0.0921 0.0894 0.0873 0.0833 0.0798 16.29%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.74 0.72 0.76 0.91 0.86 0.98 0.71 -
P/RPS 5.00 3.51 4.16 4.57 4.73 7.39 5.80 -9.41%
P/EPS 38.54 18.75 21.92 23.70 24.16 36.30 26.49 28.36%
EY 2.59 5.33 4.56 4.22 4.14 2.76 3.77 -22.12%
DY 0.00 1.04 1.32 1.65 3.49 0.00 0.00 -
P/NAPS 3.70 3.65 4.13 5.11 4.91 5.90 4.47 -11.83%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 28/05/07 26/02/07 20/11/06 28/08/06 30/05/06 -
Price 0.56 0.69 0.64 0.86 0.93 0.98 0.94 -
P/RPS 3.78 3.36 3.50 4.32 5.12 7.39 7.68 -37.63%
P/EPS 29.17 17.97 18.46 22.40 26.12 36.30 35.07 -11.54%
EY 3.43 5.57 5.42 4.47 3.83 2.76 2.85 13.13%
DY 0.00 1.09 1.56 1.74 3.23 0.00 0.00 -
P/NAPS 2.80 3.50 3.48 4.83 5.31 5.90 5.91 -39.19%

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