[CAROTEC] QoQ Cumulative 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- -59.9%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
Cumulative 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 41,967 26,462 12,271 53,323 37,892 22,887 91.79%
PBT 15,236 10,884 6,743 3,340 7,879 4,153 2,094 276.85%
Tax -2,898 -1,698 -783 -465 -710 -164 -164 582.00%
NP 12,338 9,186 5,960 2,875 7,169 3,989 1,930 245.62%
-
NP to SH 12,338 9,186 5,960 2,875 7,169 3,989 1,930 245.62%
-
Tax Rate 19.02% 15.60% 11.61% 13.92% 9.01% 3.95% 7.83% -
Total Cost 48,289 32,781 20,502 9,396 46,154 33,903 20,957 74.72%
-
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% 12.64% 8.53% 4.32% 14.15% 12.82% 6.64% -
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 9.18 9.28 4.31 23.58 18.14 11.03 13.15%
EPS 2.70 2.01 2.09 1.01 3.17 1.91 0.93 103.90%
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 4.61 2.91 1.35 5.85 4.16 2.51 92.00%
EPS 1.35 1.01 0.65 0.32 0.79 0.44 0.21 246.91%
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 7.73 4.74 14.38 1.65 0.00 0.00 -
P/EPS 36.30 35.32 21.05 61.39 12.30 0.00 0.00 -
EY 2.76 2.83 4.75 1.63 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 10.24 6.68 15.08 1.61 2.09 0.00 -
P/EPS 36.30 46.77 29.67 64.36 11.99 19.90 0.00 -
EY 2.76 2.14 3.37 1.55 8.34 5.03 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