[CARING] QoQ Quarter Result on 2013-05-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 - CAGR
Revenue 81,968 84,445 0 0 0 0 - - QoQ % -2.93% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 97.07% 100.00% - - - - -
PBT 9,106 3,569 0 0 0 0 - - QoQ % 155.14% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 255.14% 100.00% - - - - -
Tax -2,277 -1,342 0 0 0 0 - - QoQ % -69.67% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 169.67% 100.00% - - - - -
NP 6,829 2,227 0 0 0 0 - - QoQ % 206.65% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 306.65% 100.00% - - - - -
NP to SH 6,619 1,820 0 0 0 0 - - QoQ % 263.68% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 363.68% 100.00% - - - - -
Tax Rate 25.01 % 37.60 % - % - % - % - % - % - QoQ % -33.48% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 66.52% 100.00% - - - - -
Total Cost 75,139 82,218 0 0 0 0 - - QoQ % -8.61% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 91.39% 100.00% - - - - -
Net Worth 115,384 108,853 - - - - - - QoQ % 6.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 106.00% 100.00% - - - - -
Dividend 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 - CAGR
Div - 3,265 - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 179.43 % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 100.00% - - - - -
Equity 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 - CAGR
Net Worth 115,384 108,853 - - - - - - QoQ % 6.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 106.00% 100.00% - - - - -
NOSH 217,706 217,706 - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.00% 100.00% - - - - -
Ratio Analysis 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 - CAGR
NP Margin 8.33 % 2.64 % - % - % - % - % - % - QoQ % 215.53% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 315.53% 100.00% - - - - -
ROE 5.74 % 1.67 % - % - % - % - % - % - QoQ % 243.71% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 343.71% 100.00% - - - - -
Per Share 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 - CAGR
RPS 37.65 38.79 - - - - - - QoQ % -2.94% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 97.06% 100.00% - - - - -
EPS 3.04 0.84 0.00 0.00 0.00 0.00 - - QoQ % 261.90% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 361.90% 100.00% - - - - -
DPS 0.00 1.50 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 100.00% - - - - -
NAPS 0.5300 0.5000 - 0.0000 - - - - QoQ % 6.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 106.00% 100.00% - - - - -
Adjusted Per Share Value based on latest NOSH - 217,706 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 - CAGR
RPS 37.65 38.79 - - - - - - QoQ % -2.94% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 97.06% 100.00% - - - - -
EPS 3.04 0.84 0.00 0.00 0.00 0.00 - - QoQ % 261.90% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 361.90% 100.00% - - - - -
DPS 0.00 1.50 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 100.00% - - - - -
NAPS 0.5300 0.5000 - 0.0000 - - - - QoQ % 6.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 106.00% 100.00% - - - - -
Price Multiplier on Financial Quarter End Date 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 - CAGR
Date 28/02/14 29/11/13 - - - - - -
Price 1.9600 1.8100 0.0000 0.0000 0.0000 0.0000 - -
P/RPS 5.21 4.67 0.00 0.00 0.00 0.00 - - QoQ % 11.56% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 111.56% 100.00% - - - - -
P/EPS 64.47 216.51 0.00 0.00 0.00 0.00 - - QoQ % -70.22% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 29.78% 100.00% - - - - -
EY 1.55 0.46 0.00 0.00 0.00 0.00 - - QoQ % 236.96% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 336.96% 100.00% - - - - -
DY 0.00 0.83 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 3.70 3.62 0.00 0.00 0.00 0.00 - - QoQ % 2.21% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 102.21% 100.00% - - - - -
Price Multiplier on Announcement Date 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 - CAGR
Date 25/04/14 28/01/14 - - - - - -
Price 1.9900 2.0800 0.0000 0.0000 0.0000 0.0000 - -
P/RPS 5.29 5.36 0.00 0.00 0.00 0.00 - - QoQ % -1.31% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 98.69% 100.00% - - - - -
P/EPS 65.45 248.81 0.00 0.00 0.00 0.00 - - QoQ % -73.69% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 26.31% 100.00% - - - - -
EY 1.53 0.40 0.00 0.00 0.00 0.00 - - QoQ % 282.50% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 382.50% 100.00% - - - - -
DY 0.00 0.72 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 3.75 4.16 0.00 0.00 0.00 0.00 - - QoQ % -9.86% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 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.
Comment
QFR_FY14Q4 as at 31 7 2014.pdf 
