[CARING] QoQ Quarter Result on 2014-11-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 95,407 93,887 89,010 88,395 88,641 81,968 8.41% QoQ % -2.99% 1.62% 5.48% 0.70% -0.28% 8.14% - Horiz. % 112.91% 116.40% 114.54% 108.59% 107.84% 108.14% 100.00%
PBT 1,367 3,631 10,840 2,956 1,072 2,873 9,106 -71.66% QoQ % -62.35% -66.50% 266.71% 175.75% -62.69% -68.45% - Horiz. % 15.01% 39.87% 119.04% 32.46% 11.77% 31.55% 100.00%
Tax -383 -1,319 -3,035 -828 -300 -1,510 -2,277 -69.43% QoQ % 70.96% 56.54% -266.55% -176.00% 80.13% 33.68% - Horiz. % 16.82% 57.93% 133.29% 36.36% 13.18% 66.32% 100.00%
NP 984 2,312 7,805 2,128 772 1,363 6,829 -72.42% QoQ % -57.44% -70.38% 266.78% 175.65% -43.36% -80.04% - Horiz. % 14.41% 33.86% 114.29% 31.16% 11.30% 19.96% 100.00%
NP to SH 1,019 2,628 7,597 2,090 554 1,275 6,619 -71.18% QoQ % -61.23% -65.41% 263.49% 277.26% -56.55% -80.74% - Horiz. % 15.40% 39.70% 114.78% 31.58% 8.37% 19.26% 100.00%
Tax Rate 28.02 % 36.33 % 28.00 % 28.01 % 27.99 % 52.56 % 25.01 % 7.85% QoQ % -22.87% 29.75% -0.04% 0.07% -46.75% 110.16% - Horiz. % 112.04% 145.26% 111.96% 112.00% 111.92% 210.16% 100.00%
Total Cost 91,569 93,095 86,082 86,882 87,623 87,278 75,139 14.05% QoQ % -1.64% 8.15% -0.92% -0.85% 0.40% 16.16% - Horiz. % 121.87% 123.90% 114.56% 115.63% 116.61% 116.16% 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 - - - 3,265 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 133.33% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 165.68 % - % - % - % 256.13 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 64.69% 0.00% 0.00% 0.00% 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 % 2.42 % 8.31 % 2.39 % 0.87 % 1.54 % 8.33 % -74.61% QoQ % -56.20% -70.88% 247.70% 174.71% -43.51% -81.51% - Horiz. % 12.73% 29.05% 99.76% 28.69% 10.44% 18.49% 100.00%
ROE 0.84 % 2.19 % 6.46 % 1.78 % 0.48 % 1.13 % 5.74 % -72.13% QoQ % -61.64% -66.10% 262.92% 270.83% -57.52% -80.31% - Horiz. % 14.63% 38.15% 112.54% 31.01% 8.36% 19.69% 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 43.82 43.13 40.89 40.60 40.72 37.65 8.41% QoQ % -2.99% 1.60% 5.48% 0.71% -0.29% 8.15% - Horiz. % 112.91% 116.39% 114.56% 108.61% 107.84% 108.15% 100.00%
EPS 0.47 1.21 3.49 0.96 0.25 0.59 3.04 -71.10% QoQ % -61.16% -65.33% 263.54% 284.00% -57.63% -80.59% - Horiz. % 15.46% 39.80% 114.80% 31.58% 8.22% 19.41% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 1.50 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 133.33% 0.00% 0.00% 0.00% 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 - 217,708 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 43.82 43.13 40.89 40.60 40.72 37.65 8.41% QoQ % -2.99% 1.60% 5.48% 0.71% -0.29% 8.15% - Horiz. % 112.91% 116.39% 114.56% 108.61% 107.84% 108.15% 100.00%
EPS 0.47 1.21 3.49 0.96 0.25 0.59 3.04 -71.10% QoQ % -61.16% -65.33% 263.54% 284.00% -57.63% -80.59% - Horiz. % 15.46% 39.80% 114.80% 31.58% 8.22% 19.41% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 1.50 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 133.33% 0.00% 0.00% 0.00% 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 2.28 2.99 3.08 4.41 5.18 5.21 -33.04% QoQ % 25.00% -23.75% -2.92% -30.16% -14.86% -0.58% - Horiz. % 54.70% 43.76% 57.39% 59.12% 84.64% 99.42% 100.00%
P/EPS 258.51 82.84 36.97 131.25 703.42 360.28 64.47 151.76% QoQ % 212.06% 124.07% -71.83% -81.34% 95.24% 458.83% - Horiz. % 400.98% 128.49% 57.34% 203.58% 1,091.08% 558.83% 100.00%
EY 0.39 1.21 2.71 0.76 0.14 0.28 1.55 -60.04% QoQ % -67.77% -55.35% 256.58% 442.86% -50.00% -81.94% - Horiz. % 25.16% 78.06% 174.84% 49.03% 9.03% 18.06% 100.00%
DY 0.00 2.00 0.00 0.00 0.00 0.71 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 281.69% 0.00% 0.00% 0.00% 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 2.51 2.78 2.91 3.79 5.26 5.29 -5.61% QoQ % 93.23% -9.71% -4.47% -23.22% -27.95% -0.57% - Horiz. % 91.68% 47.45% 52.55% 55.01% 71.64% 99.43% 100.00%
P/EPS 440.11 91.13 34.39 123.96 605.18 365.41 65.45 255.03% QoQ % 382.95% 164.99% -72.26% -79.52% 65.62% 458.30% - Horiz. % 672.44% 139.24% 52.54% 189.40% 924.64% 558.30% 100.00%
EY 0.23 1.10 2.91 0.81 0.17 0.27 1.53 -71.63% QoQ % -79.09% -62.20% 259.26% 376.47% -37.04% -82.35% - Horiz. % 15.03% 71.90% 190.20% 52.94% 11.11% 17.65% 100.00%
DY 0.00 1.82 0.00 0.00 0.00 0.70 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 260.00% 0.00% 0.00% 0.00% 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.
Comment
QFR_FY15Q2.pdf 
