Highlights

[CARING] QoQ Cumulative Quarter Result on 2014-11-30 [#2]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 27-Jan-2015
Admission Sponsor -
Sponsor -
Financial Year 31-May-2015
Quarter 30-Nov-2014  [#2]
Profit Trend QoQ -     377.26%    YoY -     -63.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 92,553 366,699 271,292 177,405 88,395 338,337 249,696 -48.31%
  QoQ % -74.76% 35.17% 52.92% 100.70% -73.87% 35.50% -
  Horiz. % 37.07% 146.86% 108.65% 71.05% 35.40% 135.50% 100.00%
PBT 1,367 18,499 14,868 4,028 1,072 22,810 19,939 -83.17%
  QoQ % -92.61% 24.42% 269.12% 275.75% -95.30% 14.40% -
  Horiz. % 6.86% 92.78% 74.57% 20.20% 5.38% 114.40% 100.00%
Tax -383 -5,482 -4,163 -1,128 -300 -6,534 -4,985 -81.84%
  QoQ % 93.01% -31.68% -269.06% -276.00% 95.41% -31.07% -
  Horiz. % 7.68% 109.97% 83.51% 22.63% 6.02% 131.07% 100.00%
NP 984 13,017 10,705 2,900 772 16,276 14,954 -83.62%
  QoQ % -92.44% 21.60% 269.14% 275.65% -95.26% 8.84% -
  Horiz. % 6.58% 87.05% 71.59% 19.39% 5.16% 108.84% 100.00%
NP to SH 1,019 12,869 10,241 2,644 554 15,078 13,841 -82.35%
  QoQ % -92.08% 25.66% 287.33% 377.26% -96.33% 8.94% -
  Horiz. % 7.36% 92.98% 73.99% 19.10% 4.00% 108.94% 100.00%
Tax Rate 28.02 % 29.63 % 28.00 % 28.00 % 27.99 % 28.65 % 25.00 % 7.88%
  QoQ % -5.43% 5.82% 0.00% 0.04% -2.30% 14.60% -
  Horiz. % 112.08% 118.52% 112.00% 112.00% 111.96% 114.60% 100.00%
Total Cost 91,569 353,682 260,587 174,505 87,623 322,061 234,742 -46.52%
  QoQ % -74.11% 35.73% 49.33% 99.15% -72.79% 37.20% -
  Horiz. % 39.01% 150.67% 111.01% 74.34% 37.33% 137.20% 100.00%
Net Worth 121,915 119,738 117,561 117,561 115,384 113,207 115,384 3.73%
  QoQ % 1.82% 1.85% 0.00% 1.89% 1.92% -1.89% -
  Horiz. % 105.66% 103.77% 101.89% 101.89% 100.00% 98.11% 100.00%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div - 4,354 - - - 6,531 3,265 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 133.33% 0.00% 0.00% 0.00% 200.00% 100.00%
Div Payout % - % 33.83 % - % - % - % 43.32 % 23.59 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 83.64% -
  Horiz. % 0.00% 143.41% 0.00% 0.00% 0.00% 183.64% 100.00%
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 121,915 119,738 117,561 117,561 115,384 113,207 115,384 3.73%
  QoQ % 1.82% 1.85% 0.00% 1.89% 1.92% -1.89% -
  Horiz. % 105.66% 103.77% 101.89% 101.89% 100.00% 98.11% 100.00%
NOSH 217,706 217,706 217,706 217,706 217,706 217,706 217,706 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 1.06 % 3.55 % 3.95 % 1.63 % 0.87 % 4.81 % 5.99 % -68.38%
  QoQ % -70.14% -10.13% 142.33% 87.36% -81.91% -19.70% -
  Horiz. % 17.70% 59.27% 65.94% 27.21% 14.52% 80.30% 100.00%
ROE 0.84 % 10.75 % 8.71 % 2.25 % 0.48 % 13.32 % 12.00 % -82.93%
  QoQ % -92.19% 23.42% 287.11% 368.75% -96.40% 11.00% -
  Horiz. % 7.00% 89.58% 72.58% 18.75% 4.00% 111.00% 100.00%
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 42.51 168.44 124.61 81.49 40.60 155.41 114.69 -48.31%
  QoQ % -74.76% 35.17% 52.91% 100.71% -73.88% 35.50% -
  Horiz. % 37.07% 146.87% 108.65% 71.05% 35.40% 135.50% 100.00%
EPS 0.47 5.91 4.70 1.21 0.25 7.47 6.36 -82.31%
  QoQ % -92.05% 25.74% 288.43% 384.00% -96.65% 17.45% -
  Horiz. % 7.39% 92.92% 73.90% 19.03% 3.93% 117.45% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 3.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 133.33% 0.00% 0.00% 0.00% 200.00% 100.00%
NAPS 0.5600 0.5500 0.5400 0.5400 0.5300 0.5200 0.5300 3.73%
  QoQ % 1.82% 1.85% 0.00% 1.89% 1.92% -1.89% -
  Horiz. % 105.66% 103.77% 101.89% 101.89% 100.00% 98.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 217,706
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 42.51 168.44 124.61 81.49 40.60 155.41 114.69 -48.31%
  QoQ % -74.76% 35.17% 52.91% 100.71% -73.88% 35.50% -
  Horiz. % 37.07% 146.87% 108.65% 71.05% 35.40% 135.50% 100.00%
EPS 0.47 5.91 4.70 1.21 0.25 7.47 6.36 -82.31%
  QoQ % -92.05% 25.74% 288.43% 384.00% -96.65% 17.45% -
  Horiz. % 7.39% 92.92% 73.90% 19.03% 3.93% 117.45% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 3.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 133.33% 0.00% 0.00% 0.00% 200.00% 100.00%
NAPS 0.5600 0.5500 0.5400 0.5400 0.5300 0.5200 0.5300 3.73%
  QoQ % 1.82% 1.85% 0.00% 1.89% 1.92% -1.89% -
  Horiz. % 105.66% 103.77% 101.89% 101.89% 100.00% 98.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 1.2100 1.0000 1.2900 1.2600 1.7900 2.1100 1.9600 -
P/RPS 2.85 0.59 1.04 1.55 4.41 1.36 1.71 40.44%
  QoQ % 383.05% -43.27% -32.90% -64.85% 224.26% -20.47% -
  Horiz. % 166.67% 34.50% 60.82% 90.64% 257.89% 79.53% 100.00%
P/EPS 258.51 16.92 27.42 103.75 703.42 30.47 30.83 311.14%
  QoQ % 1,427.84% -38.29% -73.57% -85.25% 2,208.57% -1.17% -
  Horiz. % 838.50% 54.88% 88.94% 336.52% 2,281.61% 98.83% 100.00%
EY 0.39 5.91 3.65 0.96 0.14 3.28 3.24 -75.53%
  QoQ % -93.40% 61.92% 280.21% 585.71% -95.73% 1.23% -
  Horiz. % 12.04% 182.41% 112.65% 29.63% 4.32% 101.23% 100.00%
DY 0.00 2.00 0.00 0.00 0.00 1.42 0.77 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 84.42% -
  Horiz. % 0.00% 259.74% 0.00% 0.00% 0.00% 184.42% 100.00%
P/NAPS 2.16 1.82 2.39 2.33 3.38 4.06 3.70 -30.08%
  QoQ % 18.68% -23.85% 2.58% -31.07% -16.75% 9.73% -
  Horiz. % 58.38% 49.19% 64.59% 62.97% 91.35% 109.73% 100.00%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/10/15 28/07/15 28/04/15 27/01/15 29/10/14 31/07/14 25/04/14 -
Price 2.0600 1.1000 1.2000 1.1900 1.5400 2.1400 1.9900 -
P/RPS 4.85 0.65 0.96 1.46 3.79 1.38 1.74 97.69%
  QoQ % 646.15% -32.29% -34.25% -61.48% 174.64% -20.69% -
  Horiz. % 278.74% 37.36% 55.17% 83.91% 217.82% 79.31% 100.00%
P/EPS 440.11 18.61 25.51 97.98 605.18 30.90 31.30 479.77%
  QoQ % 2,264.91% -27.05% -73.96% -83.81% 1,858.51% -1.28% -
  Horiz. % 1,406.10% 59.46% 81.50% 313.04% 1,933.48% 98.72% 100.00%
EY 0.23 5.37 3.92 1.02 0.17 3.24 3.19 -82.59%
  QoQ % -95.72% 36.99% 284.31% 500.00% -94.75% 1.57% -
  Horiz. % 7.21% 168.34% 122.88% 31.97% 5.33% 101.57% 100.00%
DY 0.00 1.82 0.00 0.00 0.00 1.40 0.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 86.67% -
  Horiz. % 0.00% 242.67% 0.00% 0.00% 0.00% 186.67% 100.00%
P/NAPS 3.68 2.00 2.22 2.20 2.91 4.12 3.75 -1.24%
  QoQ % 84.00% -9.91% 0.91% -24.40% -29.37% 9.87% -
  Horiz. % 98.13% 53.33% 59.20% 58.67% 77.60% 109.87% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers