[CAROTEC] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -67.22%
YoY- 40.66%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 93,529 62,449 45,537 20,652 60,627 41,967 26,462 132.56%
PBT 21,869 14,696 10,654 4,980 15,236 10,884 6,743 119.57%
Tax -4,365 -2,842 -1,874 -936 -2,898 -1,698 -783 215.39%
NP 17,504 11,854 8,780 4,044 12,338 9,186 5,960 105.48%
-
NP to SH 17,504 11,854 8,780 4,044 12,338 9,186 5,960 105.48%
-
Tax Rate 19.96% 19.34% 17.59% 18.80% 19.02% 15.60% 11.61% -
Total Cost 76,025 50,595 36,757 16,608 48,289 32,781 20,502 140.14%
-
Net Worth 89,799 83,889 81,397 79,516 75,855 72,665 69,866 18.26%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 3,418 3,419 3,429 3,407 - - - -
Div Payout % 19.53% 28.85% 39.06% 84.27% - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 89,799 83,889 81,397 79,516 75,855 72,665 69,866 18.26%
NOSH 455,833 455,923 457,291 454,382 456,962 457,014 285,167 36.82%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 18.72% 18.98% 19.28% 19.58% 20.35% 21.89% 22.52% -
ROE 19.49% 14.13% 10.79% 5.09% 16.27% 12.64% 8.53% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 20.52 13.70 9.96 4.55 13.27 9.18 9.28 69.97%
EPS 3.84 2.60 1.92 0.89 2.70 2.01 2.09 50.17%
DPS 0.75 0.75 0.75 0.75 0.00 0.00 0.00 -
NAPS 0.197 0.184 0.178 0.175 0.166 0.159 0.245 -13.56%
Adjusted Per Share Value based on latest NOSH - 454,382
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 10.27 6.86 5.00 2.27 6.66 4.61 2.91 132.33%
EPS 1.92 1.30 0.96 0.44 1.35 1.01 0.65 106.27%
DPS 0.38 0.38 0.38 0.37 0.00 0.00 0.00 -
NAPS 0.0986 0.0921 0.0894 0.0873 0.0833 0.0798 0.0767 18.28%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.72 0.76 0.91 0.86 0.98 0.71 0.44 -
P/RPS 3.51 5.55 9.14 18.92 7.39 7.73 4.74 -18.19%
P/EPS 18.75 29.23 47.40 96.63 36.30 35.32 21.05 -7.44%
EY 5.33 3.42 2.11 1.03 2.76 2.83 4.75 8.00%
DY 1.04 0.99 0.82 0.87 0.00 0.00 0.00 -
P/NAPS 3.65 4.13 5.11 4.91 5.90 4.47 1.80 60.41%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 28/05/07 26/02/07 20/11/06 28/08/06 30/05/06 27/02/06 -
Price 0.69 0.64 0.86 0.93 0.98 0.94 0.62 -
P/RPS 3.36 4.67 8.64 20.46 7.39 10.24 6.68 -36.83%
P/EPS 17.97 24.62 44.79 104.49 36.30 46.77 29.67 -28.48%
EY 5.57 4.06 2.23 0.96 2.76 2.14 3.37 39.92%
DY 1.09 1.17 0.87 0.81 0.00 0.00 0.00 -
P/NAPS 3.50 3.48 4.83 5.31 5.90 5.91 2.53 24.22%

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