[CAROTEC] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -10.6%
YoY- 15.87%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 105,923 101,593 92,252 89,767 93,530 81,109 79,702 20.89%
PBT 5,434 14,039 15,870 19,623 21,870 19,047 19,146 -56.84%
Tax 1,774 -3,112 -3,390 -3,974 -4,366 -4,042 -3,989 -
NP 7,208 10,927 12,480 15,649 17,504 15,005 15,157 -39.10%
-
NP to SH 7,208 10,927 12,480 15,649 17,504 15,005 15,157 -39.10%
-
Tax Rate -32.65% 22.17% 21.36% 20.25% 19.96% 21.22% 20.83% -
Total Cost 98,715 90,666 79,772 74,118 76,026 66,104 64,545 32.77%
-
Net Worth 98,125 96,329 94,480 91,208 89,762 84,420 81,058 13.59%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - 3,407 3,407 3,407 -
Div Payout % - - - - 19.47% 22.71% 22.48% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 98,125 96,329 94,480 91,208 89,762 84,420 81,058 13.59%
NOSH 460,681 460,909 460,882 456,041 455,645 458,805 455,384 0.77%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.80% 10.76% 13.53% 17.43% 18.71% 18.50% 19.02% -
ROE 7.35% 11.34% 13.21% 17.16% 19.50% 17.77% 18.70% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 22.99 22.04 20.02 19.68 20.53 17.68 17.50 19.97%
EPS 1.56 2.37 2.71 3.43 3.84 3.27 3.33 -39.70%
DPS 0.00 0.00 0.00 0.00 0.75 0.75 0.75 -
NAPS 0.213 0.209 0.205 0.20 0.197 0.184 0.178 12.72%
Adjusted Per Share Value based on latest NOSH - 456,041
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 11.63 11.15 10.13 9.86 10.27 8.91 8.75 20.90%
EPS 0.79 1.20 1.37 1.72 1.92 1.65 1.66 -39.07%
DPS 0.00 0.00 0.00 0.00 0.37 0.37 0.37 -
NAPS 0.1077 0.1058 0.1037 0.1001 0.0986 0.0927 0.089 13.57%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.28 0.28 0.51 0.74 0.72 0.76 0.91 -
P/RPS 1.22 1.27 2.55 3.76 3.51 4.30 5.20 -61.99%
P/EPS 17.90 11.81 18.83 21.57 18.74 23.24 27.34 -24.61%
EY 5.59 8.47 5.31 4.64 5.34 4.30 3.66 32.65%
DY 0.00 0.00 0.00 0.00 1.04 0.99 0.82 -
P/NAPS 1.31 1.34 2.49 3.70 3.65 4.13 5.11 -59.67%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 15/05/08 25/02/08 28/11/07 29/08/07 28/05/07 26/02/07 -
Price 0.34 0.28 0.37 0.56 0.69 0.64 0.86 -
P/RPS 1.48 1.27 1.85 2.84 3.36 3.62 4.91 -55.07%
P/EPS 21.73 11.81 13.66 16.32 17.96 19.57 25.84 -10.91%
EY 4.60 8.47 7.32 6.13 5.57 5.11 3.87 12.22%
DY 0.00 0.00 0.00 0.00 1.09 1.17 0.87 -
P/NAPS 1.60 1.34 1.80 2.80 3.50 3.48 4.83 -52.15%

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