[CAROTEC] QoQ Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 107.3%
YoY- 208.81%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 20,652 60,627 41,967 26,462 12,271 53,323 37,892 -33.25%
PBT 4,980 15,236 10,884 6,743 3,340 7,879 4,153 12.85%
Tax -936 -2,898 -1,698 -783 -465 -710 -164 219.02%
NP 4,044 12,338 9,186 5,960 2,875 7,169 3,989 0.91%
-
NP to SH 4,044 12,338 9,186 5,960 2,875 7,169 3,989 0.91%
-
Tax Rate 18.80% 19.02% 15.60% 11.61% 13.92% 9.01% 3.95% -
Total Cost 16,608 48,289 32,781 20,502 9,396 46,154 33,903 -37.83%
-
Net Worth 79,516 75,855 72,665 69,866 66,608 50,657 31,118 86.80%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 3,407 - - - - - - -
Div Payout % 84.27% - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 79,516 75,855 72,665 69,866 66,608 50,657 31,118 86.80%
NOSH 454,382 456,962 457,014 285,167 284,653 226,151 208,848 67.82%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 19.58% 20.35% 21.89% 22.52% 23.43% 13.44% 10.53% -
ROE 5.09% 16.27% 12.64% 8.53% 4.32% 14.15% 12.82% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 4.55 13.27 9.18 9.28 4.31 23.58 18.14 -60.19%
EPS 0.89 2.70 2.01 2.09 1.01 3.17 1.91 -39.86%
DPS 0.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.175 0.166 0.159 0.245 0.234 0.224 0.149 11.30%
Adjusted Per Share Value based on latest NOSH - 285,648
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 2.27 6.66 4.61 2.91 1.35 5.85 4.16 -33.19%
EPS 0.44 1.35 1.01 0.65 0.32 0.79 0.44 0.00%
DPS 0.37 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0873 0.0833 0.0798 0.0767 0.0731 0.0556 0.0342 86.67%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 - -
Price 0.86 0.98 0.71 0.44 0.62 0.39 0.00 -
P/RPS 18.92 7.39 7.73 4.74 14.38 1.65 0.00 -
P/EPS 96.63 36.30 35.32 21.05 61.39 12.30 0.00 -
EY 1.03 2.76 2.83 4.75 1.63 8.13 0.00 -
DY 0.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.91 5.90 4.47 1.80 2.65 1.74 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 28/08/06 30/05/06 27/02/06 24/11/05 29/08/05 27/05/05 -
Price 0.93 0.98 0.94 0.62 0.65 0.38 0.38 -
P/RPS 20.46 7.39 10.24 6.68 15.08 1.61 2.09 356.98%
P/EPS 104.49 36.30 46.77 29.67 64.36 11.99 19.90 201.79%
EY 0.96 2.76 2.14 3.37 1.55 8.34 5.03 -66.81%
DY 0.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.31 5.90 5.91 2.53 2.78 1.70 2.55 62.99%

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