[CAROTEC] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
12-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 2.06%
YoY- -205.94%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 214,371 183,340 137,316 125,573 98,724 110,532 105,923 59.79%
PBT -130 -1,712 -18,415 -19,523 -14,567 -7,764 5,434 -
Tax -274 272 953 7,947 2,748 2,424 1,774 -
NP -404 -1,440 -17,462 -11,576 -11,819 -5,340 7,208 -
-
NP to SH -404 -1,440 -17,462 -11,576 -11,819 -5,340 7,208 -
-
Tax Rate - - - - - - -32.65% -
Total Cost 214,775 184,780 154,778 137,149 110,543 115,872 98,715 67.66%
-
Net Worth 141,197 98,189 92,283 94,532 89,143 87,161 98,125 27.37%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 141,197 98,189 92,283 94,532 89,143 87,161 98,125 27.37%
NOSH 922,857 456,693 454,597 452,307 454,814 456,343 460,681 58.71%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -0.19% -0.79% -12.72% -9.22% -11.97% -4.83% 6.80% -
ROE -0.29% -1.47% -18.92% -12.25% -13.26% -6.13% 7.35% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 23.23 40.15 30.21 27.76 21.71 24.22 22.99 0.69%
EPS -0.04 -0.32 -3.84 -2.56 -2.60 -1.17 1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.153 0.215 0.203 0.209 0.196 0.191 0.213 -19.74%
Adjusted Per Share Value based on latest NOSH - 452,307
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 23.54 20.13 15.08 13.79 10.84 12.14 11.63 59.80%
EPS -0.04 -0.16 -1.92 -1.27 -1.30 -0.59 0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.155 0.1078 0.1013 0.1038 0.0979 0.0957 0.1077 27.38%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.17 0.23 0.27 0.17 0.22 0.33 0.28 -
P/RPS 0.73 0.57 0.89 0.61 1.01 1.36 1.22 -28.92%
P/EPS -388.33 -72.94 -7.03 -6.64 -8.47 -28.20 17.90 -
EY -0.26 -1.37 -14.23 -15.05 -11.81 -3.55 5.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.07 1.33 0.81 1.12 1.73 1.31 -10.42%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 23/11/09 28/08/09 12/05/09 26/02/09 25/11/08 27/08/08 -
Price 0.17 0.17 0.22 0.23 0.16 0.25 0.34 -
P/RPS 0.73 0.42 0.73 0.83 0.74 1.03 1.48 -37.49%
P/EPS -388.33 -53.92 -5.73 -8.99 -6.16 -21.36 21.73 -
EY -0.26 -1.85 -17.46 -11.13 -16.24 -4.68 4.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.79 1.08 1.10 0.82 1.31 1.60 -21.58%

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