[CAROTEC] QoQ TTM 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- 33.94%
YoY- 4434.01%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 69,008 60,627 57,398 56,898 56,674 44,403 28,972 78.25%
PBT 16,875 15,235 14,610 12,528 9,536 6,196 2,470 259.63%
Tax -3,369 -2,898 -2,244 -1,329 -1,175 -710 -164 648.69%
NP 13,506 12,337 12,366 11,199 8,361 5,486 2,306 224.57%
-
NP to SH 13,506 12,337 12,366 11,199 8,361 5,486 2,306 224.57%
-
Tax Rate 19.96% 19.02% 15.36% 10.61% 12.32% 11.46% 6.64% -
Total Cost 55,502 48,290 45,032 45,699 48,313 38,917 26,666 62.94%
-
Net Worth 79,516 75,806 72,244 69,983 66,608 39,398 0 -
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 % 25.23% - - - - - - -
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 75,806 72,244 69,983 66,608 39,398 0 -
NOSH 454,382 456,666 454,366 285,648 284,653 281,415 207,979 68.29%
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 19.57% 20.35% 21.54% 19.68% 14.75% 12.36% 7.96% -
ROE 16.99% 16.27% 17.12% 16.00% 12.55% 13.92% 0.00% -
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 15.19 13.28 12.63 19.92 19.91 15.78 13.93 5.93%
EPS 2.97 2.70 2.72 3.92 2.94 1.95 1.11 92.61%
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 0.14 0.00 -
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 7.58 6.66 6.30 6.25 6.22 4.88 3.18 78.34%
EPS 1.48 1.35 1.36 1.23 0.92 0.60 0.25 226.89%
DPS 0.37 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0873 0.0832 0.0793 0.0768 0.0731 0.0433 0.00 -
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 5.66 7.38 5.62 2.21 3.11 2.47 0.00 -
P/EPS 28.93 36.28 26.09 11.22 21.11 20.01 0.00 -
EY 3.46 2.76 3.83 8.91 4.74 5.00 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 2.79 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 - - -
Price 0.93 0.98 0.94 0.62 0.65 0.00 0.00 -
P/RPS 6.12 7.38 7.44 3.11 3.26 0.00 0.00 -
P/EPS 31.29 36.28 34.54 15.81 22.13 0.00 0.00 -
EY 3.20 2.76 2.90 6.32 4.52 0.00 0.00 -
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 0.00 0.00 -

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