[CAROTEC] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -9.99%
YoY- 29.04%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 88,520 67,556 93,529 83,265 91,074 82,608 60,627 28.61%
PBT 9,308 10,932 21,869 19,594 21,308 19,920 15,236 -27.93%
Tax -1,796 -2,176 -4,365 -3,789 -3,748 -3,744 -2,898 -27.24%
NP 7,512 8,756 17,504 15,805 17,560 16,176 12,338 -28.09%
-
NP to SH 7,512 8,756 17,504 15,805 17,560 16,176 12,338 -28.09%
-
Tax Rate 19.30% 19.90% 19.96% 19.34% 17.59% 18.80% 19.02% -
Total Cost 81,008 58,800 76,025 67,460 73,514 66,432 48,289 41.05%
-
Net Worth 93,899 91,208 89,799 83,889 81,397 79,516 75,855 15.24%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 3,418 4,559 6,859 13,631 - -
Div Payout % - - 19.53% 28.85% 39.06% 84.27% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 93,899 91,208 89,799 83,889 81,397 79,516 75,855 15.24%
NOSH 458,048 456,041 455,833 455,923 457,291 454,382 456,962 0.15%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.49% 12.96% 18.72% 18.98% 19.28% 19.58% 20.35% -
ROE 8.00% 9.60% 19.49% 18.84% 21.57% 20.34% 16.27% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 19.33 14.81 20.52 18.26 19.92 18.18 13.27 28.41%
EPS 1.64 1.92 3.84 3.47 3.84 3.56 2.70 -28.21%
DPS 0.00 0.00 0.75 1.00 1.50 3.00 0.00 -
NAPS 0.205 0.20 0.197 0.184 0.178 0.175 0.166 15.06%
Adjusted Per Share Value based on latest NOSH - 458,805
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 9.72 7.42 10.27 9.14 10.00 9.07 6.66 28.57%
EPS 0.82 0.96 1.92 1.74 1.93 1.78 1.35 -28.21%
DPS 0.00 0.00 0.38 0.50 0.75 1.50 0.00 -
NAPS 0.1031 0.1001 0.0986 0.0921 0.0894 0.0873 0.0833 15.23%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.51 0.74 0.72 0.76 0.91 0.86 0.98 -
P/RPS 2.64 5.00 3.51 4.16 4.57 4.73 7.39 -49.55%
P/EPS 31.10 38.54 18.75 21.92 23.70 24.16 36.30 -9.76%
EY 3.22 2.59 5.33 4.56 4.22 4.14 2.76 10.79%
DY 0.00 0.00 1.04 1.32 1.65 3.49 0.00 -
P/NAPS 2.49 3.70 3.65 4.13 5.11 4.91 5.90 -43.64%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 28/11/07 29/08/07 28/05/07 26/02/07 20/11/06 28/08/06 -
Price 0.37 0.56 0.69 0.64 0.86 0.93 0.98 -
P/RPS 1.91 3.78 3.36 3.50 4.32 5.12 7.39 -59.32%
P/EPS 22.56 29.17 17.97 18.46 22.40 26.12 36.30 -27.11%
EY 4.43 3.43 5.57 5.42 4.47 3.83 2.76 36.96%
DY 0.00 0.00 1.09 1.56 1.74 3.23 0.00 -
P/NAPS 1.80 2.80 3.50 3.48 4.83 5.31 5.90 -54.58%

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