[CAROTEC] QoQ Cumulative 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- 117.11%
YoY- 47.32%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 16,889 93,529 62,449 45,537 20,652 60,627 41,967 -45.46%
PBT 2,733 21,869 14,696 10,654 4,980 15,236 10,884 -60.16%
Tax -544 -4,365 -2,842 -1,874 -936 -2,898 -1,698 -53.14%
NP 2,189 17,504 11,854 8,780 4,044 12,338 9,186 -61.52%
-
NP to SH 2,189 17,504 11,854 8,780 4,044 12,338 9,186 -61.52%
-
Tax Rate 19.90% 19.96% 19.34% 17.59% 18.80% 19.02% 15.60% -
Total Cost 14,700 76,025 50,595 36,757 16,608 48,289 32,781 -41.38%
-
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 3,419 3,429 3,407 - - -
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 2.40% 19.49% 14.13% 10.79% 5.09% 16.27% 12.64% -
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 3.70 20.52 13.70 9.96 4.55 13.27 9.18 -45.40%
EPS 0.48 3.84 2.60 1.92 0.89 2.70 2.01 -61.47%
DPS 0.00 0.75 0.75 0.75 0.75 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 1.85 10.27 6.86 5.00 2.27 6.66 4.61 -45.56%
EPS 0.24 1.92 1.30 0.96 0.44 1.35 1.01 -61.60%
DPS 0.00 0.38 0.38 0.38 0.37 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 19.98 3.51 5.55 9.14 18.92 7.39 7.73 88.23%
P/EPS 154.17 18.75 29.23 47.40 96.63 36.30 35.32 166.84%
EY 0.65 5.33 3.42 2.11 1.03 2.76 2.83 -62.46%
DY 0.00 1.04 0.99 0.82 0.87 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 15.12 3.36 4.67 8.64 20.46 7.39 10.24 29.63%
P/EPS 116.67 17.97 24.62 44.79 104.49 36.30 46.77 83.83%
EY 0.86 5.57 4.06 2.23 0.96 2.76 2.14 -45.51%
DY 0.00 1.09 1.17 0.87 0.81 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