[CAROTEC] QoQ TTM Result on 30-Jun-2009 [#4]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -50.85%
YoY- -342.26%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 237,199 214,371 183,340 137,316 125,573 98,724 110,532 66.45%
PBT 13,372 -130 -1,712 -18,415 -19,523 -14,567 -7,764 -
Tax -6,200 -274 272 953 7,947 2,748 2,424 -
NP 7,172 -404 -1,440 -17,462 -11,576 -11,819 -5,340 -
-
NP to SH 7,172 -404 -1,440 -17,462 -11,576 -11,819 -5,340 -
-
Tax Rate 46.37% - - - - - - -
Total Cost 230,027 214,775 184,780 154,778 137,149 110,543 115,872 58.02%
-
Net Worth 107,212 141,197 98,189 92,283 94,532 89,143 87,161 14.81%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 107,212 141,197 98,189 92,283 94,532 89,143 87,161 14.81%
NOSH 657,746 922,857 456,693 454,597 452,307 454,814 456,343 27.62%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.02% -0.19% -0.79% -12.72% -9.22% -11.97% -4.83% -
ROE 6.69% -0.29% -1.47% -18.92% -12.25% -13.26% -6.13% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 36.06 23.23 40.15 30.21 27.76 21.71 24.22 30.41%
EPS 1.09 -0.04 -0.32 -3.84 -2.56 -2.60 -1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.163 0.153 0.215 0.203 0.209 0.196 0.191 -10.03%
Adjusted Per Share Value based on latest NOSH - 454,597
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 26.04 23.54 20.13 15.08 13.79 10.84 12.14 66.39%
EPS 0.79 -0.04 -0.16 -1.92 -1.27 -1.30 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1177 0.155 0.1078 0.1013 0.1038 0.0979 0.0957 14.80%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.16 0.17 0.23 0.27 0.17 0.22 0.33 -
P/RPS 0.44 0.73 0.57 0.89 0.61 1.01 1.36 -52.90%
P/EPS 14.67 -388.33 -72.94 -7.03 -6.64 -8.47 -28.20 -
EY 6.81 -0.26 -1.37 -14.23 -15.05 -11.81 -3.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.11 1.07 1.33 0.81 1.12 1.73 -31.56%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 22/02/10 23/11/09 28/08/09 12/05/09 26/02/09 25/11/08 -
Price 0.14 0.17 0.17 0.22 0.23 0.16 0.25 -
P/RPS 0.39 0.73 0.42 0.73 0.83 0.74 1.03 -47.69%
P/EPS 12.84 -388.33 -53.92 -5.73 -8.99 -6.16 -21.36 -
EY 7.79 -0.26 -1.85 -17.46 -11.13 -16.24 -4.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.11 0.79 1.08 1.10 0.82 1.31 -24.48%

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