[CAROTEC] QoQ Cumulative Quarter Result on 31-Mar-2006 [#3]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 54.13%
YoY- 130.28%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 45,537 20,652 60,627 41,967 26,462 12,271 53,323 -9.96%
PBT 10,654 4,980 15,236 10,884 6,743 3,340 7,879 22.21%
Tax -1,874 -936 -2,898 -1,698 -783 -465 -710 90.65%
NP 8,780 4,044 12,338 9,186 5,960 2,875 7,169 14.42%
-
NP to SH 8,780 4,044 12,338 9,186 5,960 2,875 7,169 14.42%
-
Tax Rate 17.59% 18.80% 19.02% 15.60% 11.61% 13.92% 9.01% -
Total Cost 36,757 16,608 48,289 32,781 20,502 9,396 46,154 -14.04%
-
Net Worth 81,397 79,516 75,855 72,665 69,866 66,608 50,657 37.06%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 3,429 3,407 - - - - - -
Div Payout % 39.06% 84.27% - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 81,397 79,516 75,855 72,665 69,866 66,608 50,657 37.06%
NOSH 457,291 454,382 456,962 457,014 285,167 284,653 226,151 59.70%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 19.28% 19.58% 20.35% 21.89% 22.52% 23.43% 13.44% -
ROE 10.79% 5.09% 16.27% 12.64% 8.53% 4.32% 14.15% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 9.96 4.55 13.27 9.18 9.28 4.31 23.58 -43.61%
EPS 1.92 0.89 2.70 2.01 2.09 1.01 3.17 -28.34%
DPS 0.75 0.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.178 0.175 0.166 0.159 0.245 0.234 0.224 -14.17%
Adjusted Per Share Value based on latest NOSH - 454,366
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.00 2.27 6.66 4.61 2.91 1.35 5.85 -9.91%
EPS 0.96 0.44 1.35 1.01 0.65 0.32 0.79 13.83%
DPS 0.38 0.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0894 0.0873 0.0833 0.0798 0.0767 0.0731 0.0556 37.13%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.91 0.86 0.98 0.71 0.44 0.62 0.39 -
P/RPS 9.14 18.92 7.39 7.73 4.74 14.38 1.65 212.09%
P/EPS 47.40 96.63 36.30 35.32 21.05 61.39 12.30 145.19%
EY 2.11 1.03 2.76 2.83 4.75 1.63 8.13 -59.21%
DY 0.82 0.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.11 4.91 5.90 4.47 1.80 2.65 1.74 104.67%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 20/11/06 28/08/06 30/05/06 27/02/06 24/11/05 29/08/05 -
Price 0.86 0.93 0.98 0.94 0.62 0.65 0.38 -
P/RPS 8.64 20.46 7.39 10.24 6.68 15.08 1.61 205.58%
P/EPS 44.79 104.49 36.30 46.77 29.67 64.36 11.99 140.17%
EY 2.23 0.96 2.76 2.14 3.37 1.55 8.34 -58.39%
DY 0.87 0.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.83 5.31 5.90 5.91 2.53 2.78 1.70 100.21%

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