Highlights

[CARING] QoQ Cumulative Quarter Result on 2013-11-30 [#2]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 28-Jan-2014
Admission Sponsor -
Sponsor -
Financial Year 31-May-2014
Quarter 30-Nov-2013  [#2]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

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


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers