[CARIMIN] QoQ Cumulative Quarter Result on 30-Jun-2014 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 149,317 118,504 65,528 0 0 0 0 -
PBT 17,394 13,355 7,429 0 0 0 0 -
Tax -3,808 -3,192 -1,900 0 0 0 0 -
NP 13,586 10,163 5,529 0 0 0 0 -
-
NP to SH 13,586 10,163 5,529 0 0 0 0 -
-
Tax Rate 21.89% 23.90% 25.58% - - - - -
Total Cost 135,731 108,341 59,999 0 0 0 0 -
-
Net Worth 204,853 217,717 112,946 0 0 0 0 -
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 2,338 - - - - - - -
Div Payout % 17.21% - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 204,853 217,717 112,946 0 0 0 0 -
NOSH 233,878 233,878 233,878 0 0 0 0 -
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 9.10% 8.58% 8.44% 0.00% 0.00% 0.00% 0.00% -
ROE 6.63% 4.67% 4.90% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 63.84 50.67 37.84 0.00 0.00 0.00 0.00 -
EPS 6.07 5.26 3.19 0.00 0.00 0.00 0.00 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8759 0.9309 0.6522 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 63.84 50.67 28.02 0.00 0.00 0.00 0.00 -
EPS 6.07 5.26 2.36 0.00 0.00 0.00 0.00 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8759 0.9309 0.4829 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 - - - - - -
Price 0.95 0.925 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.49 1.83 0.00 0.00 0.00 0.00 0.00 -
P/EPS 16.35 21.29 0.00 0.00 0.00 0.00 0.00 -
EY 6.11 4.70 0.00 0.00 0.00 0.00 0.00 -
DY 1.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.99 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 20/05/15 16/02/15 20/11/14 - - - - -
Price 1.01 0.99 1.15 0.00 0.00 0.00 0.00 -
P/RPS 1.58 1.95 3.04 0.00 0.00 0.00 0.00 -
P/EPS 17.39 22.78 36.02 0.00 0.00 0.00 0.00 -
EY 5.75 4.39 2.78 0.00 0.00 0.00 0.00 -
DY 0.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.06 1.76 0.00 0.00 0.00 0.00 -

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

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment