Highlights

[CAREPLS] QoQ Quarter Result on 2016-12-31 [#4]

Stock [CAREPLS]: CAREPLUS GROUP BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     171.94%    YoY -     23.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 78,982 80,551 87,041 69,442 57,636 53,305 49,053 37.34%
  QoQ % -1.95% -7.46% 25.34% 20.48% 8.12% 8.67% -
  Horiz. % 161.01% 164.21% 177.44% 141.57% 117.50% 108.67% 100.00%
PBT 690 -2,645 6,390 2,024 -1,375 1,996 2,477 -57.31%
  QoQ % 126.09% -141.39% 215.71% 247.20% -168.89% -19.42% -
  Horiz. % 27.86% -106.78% 257.97% 81.71% -55.51% 80.58% 100.00%
Tax -205 -224 -194 2,591 -71 -315 -307 -23.58%
  QoQ % 8.48% -15.46% -107.49% 3,749.30% 77.46% -2.61% -
  Horiz. % 66.78% 72.96% 63.19% -843.97% 23.13% 102.61% 100.00%
NP 485 -2,869 6,196 4,615 -1,446 1,681 2,170 -63.14%
  QoQ % 116.90% -146.30% 34.26% 419.16% -186.02% -22.53% -
  Horiz. % 22.35% -132.21% 285.53% 212.67% -66.64% 77.47% 100.00%
NP to SH -1,442 -3,412 3,758 1,792 -2,491 60 798 -
  QoQ % 57.74% -190.79% 109.71% 171.94% -4,251.67% -92.48% -
  Horiz. % -180.70% -427.57% 470.93% 224.56% -312.16% 7.52% 100.00%
Tax Rate 29.71 % - % 3.04 % -128.01 % - % 15.78 % 12.39 % 79.06%
  QoQ % 0.00% 0.00% 102.37% 0.00% 0.00% 27.36% -
  Horiz. % 239.79% 0.00% 24.54% -1,033.17% 0.00% 127.36% 100.00%
Total Cost 78,497 83,420 80,845 64,827 59,082 51,624 46,883 40.96%
  QoQ % -5.90% 3.19% 24.71% 9.72% 14.45% 10.11% -
  Horiz. % 167.43% 177.93% 172.44% 138.27% 126.02% 110.11% 100.00%
Net Worth 98,790 93,269 96,700 93,135 96,784 52,770 61,978 36.42%
  QoQ % 5.92% -3.55% 3.83% -3.77% 83.41% -14.86% -
  Horiz. % 159.40% 150.49% 156.02% 150.27% 156.16% 85.14% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 98,790 93,269 96,700 93,135 96,784 52,770 61,978 36.42%
  QoQ % 5.92% -3.55% 3.83% -3.77% 83.41% -14.86% -
  Horiz. % 159.40% 150.49% 156.02% 150.27% 156.16% 85.14% 100.00%
NOSH 506,359 483,260 483,260 484,324 424,865 300,000 380,000 21.07%
  QoQ % 4.78% 0.00% -0.22% 13.99% 41.62% -21.05% -
  Horiz. % 133.25% 127.17% 127.17% 127.45% 111.81% 78.95% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 0.61 % -3.56 % 7.12 % 6.65 % -2.51 % 3.15 % 4.42 % -73.26%
  QoQ % 117.13% -150.00% 7.07% 364.94% -179.68% -28.73% -
  Horiz. % 13.80% -80.54% 161.09% 150.45% -56.79% 71.27% 100.00%
ROE -1.46 % -3.66 % 3.89 % 1.92 % -2.57 % 0.11 % 1.29 % -
  QoQ % 60.11% -194.09% 102.60% 174.71% -2,436.36% -91.47% -
  Horiz. % -113.18% -283.72% 301.55% 148.84% -199.22% 8.53% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 15.60 16.67 18.01 14.34 13.57 17.77 12.91 13.44%
  QoQ % -6.42% -7.44% 25.59% 5.67% -23.64% 37.65% -
  Horiz. % 120.84% 129.12% 139.50% 111.08% 105.11% 137.65% 100.00%
EPS -0.28 -0.71 0.78 0.37 -0.59 0.02 0.21 -
  QoQ % 60.56% -191.03% 110.81% 162.71% -3,050.00% -90.48% -
  Horiz. % -133.33% -338.10% 371.43% 176.19% -280.95% 9.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1951 0.1930 0.2001 0.1923 0.2278 0.1759 0.1631 12.67%
  QoQ % 1.09% -3.55% 4.06% -15.58% 29.51% 7.85% -
  Horiz. % 119.62% 118.33% 122.69% 117.90% 139.67% 107.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 568,078
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 13.90 14.18 15.32 12.22 10.15 9.38 8.63 37.37%
  QoQ % -1.97% -7.44% 25.37% 20.39% 8.21% 8.69% -
  Horiz. % 161.07% 164.31% 177.52% 141.60% 117.61% 108.69% 100.00%
EPS -0.25 -0.60 0.66 0.32 -0.44 0.01 0.14 -
  QoQ % 58.33% -190.91% 106.25% 172.73% -4,500.00% -92.86% -
  Horiz. % -178.57% -428.57% 471.43% 228.57% -314.29% 7.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1739 0.1642 0.1702 0.1639 0.1704 0.0929 0.1091 36.41%
  QoQ % 5.91% -3.53% 3.84% -3.81% 83.42% -14.85% -
  Horiz. % 159.40% 150.50% 156.00% 150.23% 156.19% 85.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.3250 0.4100 0.3100 0.2550 0.3100 0.3350 0.4500 -
P/RPS 2.08 2.46 1.72 1.78 2.29 1.89 3.49 -29.16%
  QoQ % -15.45% 43.02% -3.37% -22.27% 21.16% -45.85% -
  Horiz. % 59.60% 70.49% 49.28% 51.00% 65.62% 54.15% 100.00%
P/EPS -114.12 -58.07 39.86 68.92 -52.87 1,675.00 214.29 -
  QoQ % -96.52% -245.68% -42.16% 230.36% -103.16% 681.65% -
  Horiz. % -53.25% -27.10% 18.60% 32.16% -24.67% 781.65% 100.00%
EY -0.88 -1.72 2.51 1.45 -1.89 0.06 0.47 -
  QoQ % 48.84% -168.53% 73.10% 176.72% -3,250.00% -87.23% -
  Horiz. % -187.23% -365.96% 534.04% 308.51% -402.13% 12.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.67 2.12 1.55 1.33 1.36 1.90 2.76 -28.44%
  QoQ % -21.23% 36.77% 16.54% -2.21% -28.42% -31.16% -
  Horiz. % 60.51% 76.81% 56.16% 48.19% 49.28% 68.84% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 30/08/17 26/05/17 23/02/17 23/11/16 26/08/16 27/05/16 -
Price 0.3450 0.3300 0.2950 0.2750 0.2800 0.3100 0.4050 -
P/RPS 2.21 1.98 1.64 1.92 2.06 1.74 3.14 -20.86%
  QoQ % 11.62% 20.73% -14.58% -6.80% 18.39% -44.59% -
  Horiz. % 70.38% 63.06% 52.23% 61.15% 65.61% 55.41% 100.00%
P/EPS -121.15 -46.74 37.94 74.32 -47.76 1,550.00 192.86 -
  QoQ % -159.20% -223.19% -48.95% 255.61% -103.08% 703.69% -
  Horiz. % -62.82% -24.24% 19.67% 38.54% -24.76% 803.69% 100.00%
EY -0.83 -2.14 2.64 1.35 -2.09 0.06 0.52 -
  QoQ % 61.21% -181.06% 95.56% 164.59% -3,583.33% -88.46% -
  Horiz. % -159.62% -411.54% 507.69% 259.62% -401.92% 11.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.77 1.71 1.47 1.43 1.23 1.76 2.48 -20.12%
  QoQ % 3.51% 16.33% 2.80% 16.26% -30.11% -29.03% -
  Horiz. % 71.37% 68.95% 59.27% 57.66% 49.60% 70.97% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

400  336  565  992 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.05-0.005 
 AIRASIA-LR 0.01+0.005 
 G3 0.11-0.04 
 ATAIMS 0.505+0.01 
 FINTEC 0.010.00 
 WZSATU 0.2150.00 
 KGROUP 0.015-0.005 
 MMAG 0.085-0.01 
 DNEX 0.77+0.005 
 HSI-CI2 0.36+0.03 
PARTNERS & BROKERS