[CAROTEC] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -84.22%
YoY- 111.7%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 61,948 41,640 228,228 74,120 88,520 91,074 52,924 2.65%
PBT -48,496 -15,226 5,878 -30,694 9,308 21,308 13,486 -
Tax 0 -28 -2,304 152 -1,796 -3,748 -1,566 -
NP -48,496 -15,254 3,574 -30,542 7,512 17,560 11,920 -
-
NP to SH -48,496 -15,254 3,574 -30,542 7,512 17,560 11,920 -
-
Tax Rate - - 39.20% - 19.30% 17.59% 11.61% -
Total Cost 110,444 56,894 224,654 104,662 81,008 73,514 41,004 17.94%
-
Net Worth 4,557 37,227 136,705 89,346 93,899 81,397 69,866 -36.54%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - 6,859 - -
Div Payout % - - - - - 39.06% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 4,557 37,227 136,705 89,346 93,899 81,397 69,866 -36.54%
NOSH 911,578 907,976 893,499 455,850 458,048 457,291 285,167 21.36%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -78.29% -36.63% 1.57% -41.21% 8.49% 19.28% 22.52% -
ROE -1,064.00% -40.98% 2.61% -34.18% 8.00% 21.57% 17.06% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 6.80 4.59 25.54 16.26 19.33 19.92 18.56 -15.40%
EPS -5.32 -1.68 0.40 -6.70 1.64 3.84 4.18 -
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.005 0.041 0.153 0.196 0.205 0.178 0.245 -47.70%
Adjusted Per Share Value based on latest NOSH - 922,857
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 6.80 4.57 25.06 8.14 9.72 10.00 5.81 2.65%
EPS -5.32 -1.67 0.39 -3.35 0.82 1.93 1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.75 0.00 -
NAPS 0.005 0.0409 0.1501 0.0981 0.1031 0.0894 0.0767 -36.54%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.035 0.06 0.17 0.22 0.51 0.91 0.44 -
P/RPS 0.52 1.31 0.67 1.35 2.64 4.57 2.37 -22.32%
P/EPS -0.66 -3.57 42.50 -3.28 31.10 23.70 10.53 -
EY -152.00 -28.00 2.35 -30.45 3.22 4.22 9.50 -
DY 0.00 0.00 0.00 0.00 0.00 1.65 0.00 -
P/NAPS 7.00 1.46 1.11 1.12 2.49 5.11 1.80 25.38%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 20/02/12 25/02/11 22/02/10 26/02/09 25/02/08 26/02/07 27/02/06 -
Price 0.045 0.055 0.17 0.16 0.37 0.86 0.62 -
P/RPS 0.66 1.20 0.67 0.98 1.91 4.32 3.34 -23.67%
P/EPS -0.85 -3.27 42.50 -2.39 22.56 22.40 14.83 -
EY -118.22 -30.55 2.35 -41.88 4.43 4.47 6.74 -
DY 0.00 0.00 0.00 0.00 0.00 1.74 0.00 -
P/NAPS 9.00 1.34 1.11 0.82 1.80 4.83 2.53 23.54%

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