Highlights

[CARING] QoQ Cumulative Quarter Result on 2014-02-28 [#3]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 25-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 31-May-2014
Quarter 28-Feb-2014  [#3]
Profit Trend QoQ -     91.65%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 177,405 88,395 338,337 249,696 167,728 0 0 -
  QoQ % 100.70% -73.87% 35.50% 48.87% 0.00% 0.00% -
  Horiz. % 105.77% 52.70% 201.72% 148.87% 100.00% - -
PBT 4,028 1,072 22,810 19,939 10,833 0 0 -
  QoQ % 275.75% -95.30% 14.40% 84.06% 0.00% 0.00% -
  Horiz. % 37.18% 9.90% 210.56% 184.06% 100.00% - -
Tax -1,128 -300 -6,534 -4,985 -2,708 0 0 -
  QoQ % -276.00% 95.41% -31.07% -84.08% 0.00% 0.00% -
  Horiz. % 41.65% 11.08% 241.29% 184.08% 100.00% - -
NP 2,900 772 16,276 14,954 8,125 0 0 -
  QoQ % 275.65% -95.26% 8.84% 84.05% 0.00% 0.00% -
  Horiz. % 35.69% 9.50% 200.32% 184.05% 100.00% - -
NP to SH 2,644 554 15,078 13,841 7,222 0 0 -
  QoQ % 377.26% -96.33% 8.94% 91.65% 0.00% 0.00% -
  Horiz. % 36.61% 7.67% 208.78% 191.65% 100.00% - -
Tax Rate 28.00 % 27.99 % 28.65 % 25.00 % 25.00 % - % - % -
  QoQ % 0.04% -2.30% 14.60% 0.00% 0.00% 0.00% -
  Horiz. % 112.00% 111.96% 114.60% 100.00% 100.00% - -
Total Cost 174,505 87,623 322,061 234,742 159,603 0 0 -
  QoQ % 99.15% -72.79% 37.20% 47.08% 0.00% 0.00% -
  Horiz. % 109.34% 54.90% 201.79% 147.08% 100.00% - -
Net Worth 117,561 115,384 113,207 115,384 108,853 - - -
  QoQ % 1.89% 1.92% -1.89% 6.00% 0.00% 0.00% -
  Horiz. % 108.00% 106.00% 104.00% 106.00% 100.00% - -
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - - 6,531 3,265 - - - -
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.00% 100.00% - - -
Div Payout % - % - % 43.32 % 23.59 % - % - % - % -
  QoQ % 0.00% 0.00% 83.64% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 183.64% 100.00% - - -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 117,561 115,384 113,207 115,384 108,853 - - -
  QoQ % 1.89% 1.92% -1.89% 6.00% 0.00% 0.00% -
  Horiz. % 108.00% 106.00% 104.00% 106.00% 100.00% - -
NOSH 217,706 217,706 217,706 217,706 217,706 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% - -
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 1.63 % 0.87 % 4.81 % 5.99 % 4.84 % - % - % -
  QoQ % 87.36% -81.91% -19.70% 23.76% 0.00% 0.00% -
  Horiz. % 33.68% 17.98% 99.38% 123.76% 100.00% - -
ROE 2.25 % 0.48 % 13.32 % 12.00 % 6.63 % - % - % -
  QoQ % 368.75% -96.40% 11.00% 81.00% 0.00% 0.00% -
  Horiz. % 33.94% 7.24% 200.90% 181.00% 100.00% - -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 81.49 40.60 155.41 114.69 77.04 - - -
  QoQ % 100.71% -73.88% 35.50% 48.87% 0.00% 0.00% -
  Horiz. % 105.78% 52.70% 201.73% 148.87% 100.00% - -
EPS 1.21 0.25 7.47 6.36 3.32 0.00 0.00 -
  QoQ % 384.00% -96.65% 17.45% 91.57% 0.00% 0.00% -
  Horiz. % 36.45% 7.53% 225.00% 191.57% 100.00% - -
DPS 0.00 0.00 3.00 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.00% 100.00% - - -
NAPS 0.5400 0.5300 0.5200 0.5300 0.5000 - 0.0000 -
  QoQ % 1.89% 1.92% -1.89% 6.00% 0.00% 0.00% -
  Horiz. % 108.00% 106.00% 104.00% 106.00% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 217,708
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 81.49 40.60 155.41 114.69 77.04 - - -
  QoQ % 100.71% -73.88% 35.50% 48.87% 0.00% 0.00% -
  Horiz. % 105.78% 52.70% 201.73% 148.87% 100.00% - -
EPS 1.21 0.25 7.47 6.36 3.32 0.00 0.00 -
  QoQ % 384.00% -96.65% 17.45% 91.57% 0.00% 0.00% -
  Horiz. % 36.45% 7.53% 225.00% 191.57% 100.00% - -
DPS 0.00 0.00 3.00 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.00% 100.00% - - -
NAPS 0.5400 0.5300 0.5200 0.5300 0.5000 - 0.0000 -
  QoQ % 1.89% 1.92% -1.89% 6.00% 0.00% 0.00% -
  Horiz. % 108.00% 106.00% 104.00% 106.00% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 - - -
Price 1.2600 1.7900 2.1100 1.9600 1.8100 0.0000 0.0000 -
P/RPS 1.55 4.41 1.36 1.71 2.35 0.00 0.00 -
  QoQ % -64.85% 224.26% -20.47% -27.23% 0.00% 0.00% -
  Horiz. % 65.96% 187.66% 57.87% 72.77% 100.00% - -
P/EPS 103.75 703.42 30.47 30.83 54.56 0.00 0.00 -
  QoQ % -85.25% 2,208.57% -1.17% -43.49% 0.00% 0.00% -
  Horiz. % 190.16% 1,289.26% 55.85% 56.51% 100.00% - -
EY 0.96 0.14 3.28 3.24 1.83 0.00 0.00 -
  QoQ % 585.71% -95.73% 1.23% 77.05% 0.00% 0.00% -
  Horiz. % 52.46% 7.65% 179.23% 177.05% 100.00% - -
DY 0.00 0.00 1.42 0.77 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 84.42% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 184.42% 100.00% - - -
P/NAPS 2.33 3.38 4.06 3.70 3.62 0.00 0.00 -
  QoQ % -31.07% -16.75% 9.73% 2.21% 0.00% 0.00% -
  Horiz. % 64.36% 93.37% 112.15% 102.21% 100.00% - -
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 27/01/15 29/10/14 31/07/14 25/04/14 28/01/14 - - -
Price 1.1900 1.5400 2.1400 1.9900 2.0800 0.0000 0.0000 -
P/RPS 1.46 3.79 1.38 1.74 2.70 0.00 0.00 -
  QoQ % -61.48% 174.64% -20.69% -35.56% 0.00% 0.00% -
  Horiz. % 54.07% 140.37% 51.11% 64.44% 100.00% - -
P/EPS 97.98 605.18 30.90 31.30 62.70 0.00 0.00 -
  QoQ % -83.81% 1,858.51% -1.28% -50.08% 0.00% 0.00% -
  Horiz. % 156.27% 965.20% 49.28% 49.92% 100.00% - -
EY 1.02 0.17 3.24 3.19 1.59 0.00 0.00 -
  QoQ % 500.00% -94.75% 1.57% 100.63% 0.00% 0.00% -
  Horiz. % 64.15% 10.69% 203.77% 200.63% 100.00% - -
DY 0.00 0.00 1.40 0.75 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 86.67% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 186.67% 100.00% - - -
P/NAPS 2.20 2.91 4.12 3.75 4.16 0.00 0.00 -
  QoQ % -24.40% -29.37% 9.87% -9.86% 0.00% 0.00% -
  Horiz. % 52.88% 69.95% 99.04% 90.14% 100.00% - -

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 
Partners & Brokers