Highlights

[CAREPLS] QoQ Quarter Result on 2012-10-31 [#0]

Stock [CAREPLS]: CAREPLUS GROUP BHD
Announcement Date 17-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
31-Oct-2012
Profit Trend QoQ -     -33.54%    YoY -     617.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue - 30,141 - 24,172 22,696 20,383 18,938 -
  QoQ % 0.00% 0.00% 0.00% 6.50% 11.35% 7.63% -
  Horiz. % 0.00% 159.16% 0.00% 127.64% 119.84% 107.63% 100.00%
PBT - 2,378 - 346 266 -230 -1,615 -
  QoQ % 0.00% 0.00% 0.00% 30.08% 215.65% 85.76% -
  Horiz. % 0.00% -147.24% 0.00% -21.42% -16.47% 14.24% 100.00%
Tax - -113 - 0 26 -376 176 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 106.91% -313.64% -
  Horiz. % 0.00% -64.20% 0.00% 0.00% 14.77% -213.64% 100.00%
NP - 2,265 - 346 292 -606 -1,439 -
  QoQ % 0.00% 0.00% 0.00% 18.49% 148.18% 57.89% -
  Horiz. % 0.00% -157.40% 0.00% -24.04% -20.29% 42.11% 100.00%
NP to SH - 1,663 - 424 638 246 -666 -
  QoQ % 0.00% 0.00% 0.00% -33.54% 159.35% 136.94% -
  Horiz. % 0.00% -249.70% 0.00% -63.66% -95.80% -36.94% 100.00%
Tax Rate - % 4.75 % - % - % -9.77 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -48.62% 0.00% 0.00% 100.00% - -
Total Cost - 27,876 - 23,826 22,404 20,989 20,377 -
  QoQ % 0.00% 0.00% 0.00% 6.35% 6.74% 3.00% -
  Horiz. % 0.00% 136.80% 0.00% 116.93% 109.95% 103.00% 100.00%
Net Worth - 42,160 43,106 41,457 4,111,555 38,241 34,219 -
  QoQ % 0.00% -2.19% 3.98% -98.99% 10,651.46% 11.75% -
  Horiz. % 0.00% 123.21% 125.97% 121.15% 12,015.29% 111.75% 100.00%
Dividend
31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - 585 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 35.21 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth - 42,160 43,106 41,457 4,111,555 38,241 34,219 -
  QoQ % 0.00% -2.19% 3.98% -98.99% 10,651.46% 11.75% -
  Horiz. % 0.00% 123.21% 125.97% 121.15% 12,015.29% 111.75% 100.00%
NOSH 234,225 234,225 235,555 235,555 236,296 223,636 213,870 8.12%
  QoQ % 0.00% -0.56% 0.00% -0.31% 5.66% 4.57% -
  Horiz. % 109.52% 109.52% 110.14% 110.14% 110.49% 104.57% 100.00%
Ratio Analysis
31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin - % 7.51 % - % 1.43 % 1.29 % -2.97 % -7.60 % -
  QoQ % 0.00% 0.00% 0.00% 10.85% 143.43% 60.92% -
  Horiz. % 0.00% -98.82% 0.00% -18.82% -16.97% 39.08% 100.00%
ROE - % 3.94 % - % 1.02 % 0.02 % 0.64 % -1.95 % -
  QoQ % 0.00% 0.00% 0.00% 5,000.00% -96.88% 132.82% -
  Horiz. % 0.00% -202.05% 0.00% -52.31% -1.03% -32.82% 100.00%
Per Share
31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS - 12.87 - 10.26 9.60 9.11 8.85 -
  QoQ % 0.00% 0.00% 0.00% 6.87% 5.38% 2.94% -
  Horiz. % 0.00% 145.42% 0.00% 115.93% 108.47% 102.94% 100.00%
EPS - 0.71 - 0.18 0.27 0.11 -0.31 -
  QoQ % 0.00% 0.00% 0.00% -33.33% 145.45% 135.48% -
  Horiz. % 0.00% -229.03% 0.00% -58.06% -87.10% -35.48% 100.00%
DPS - 0.25 - 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS - 0.1800 0.1830 0.1760 17.4000 0.1710 0.1600 -
  QoQ % 0.00% -1.64% 3.98% -98.99% 10,075.44% 6.88% -
  Horiz. % 0.00% 112.50% 114.38% 110.00% 10,875.00% 106.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 568,078
31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS - 5.31 - 4.26 4.00 3.59 3.33 -
  QoQ % 0.00% 0.00% 0.00% 6.50% 11.42% 7.81% -
  Horiz. % 0.00% 159.46% 0.00% 127.93% 120.12% 107.81% 100.00%
EPS - 0.29 - 0.07 0.11 0.04 -0.12 -
  QoQ % 0.00% 0.00% 0.00% -36.36% 175.00% 133.33% -
  Horiz. % 0.00% -241.67% 0.00% -58.33% -91.67% -33.33% 100.00%
DPS - 0.10 - 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS - 0.0742 0.0759 0.0730 7.2377 0.0673 0.0602 -
  QoQ % 0.00% -2.24% 3.97% -98.99% 10,654.38% 11.79% -
  Horiz. % 0.00% 123.26% 126.08% 121.26% 12,022.76% 111.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 29/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.3000 0.2750 0.3400 0.3400 0.3400 0.3400 0.3400 -
P/RPS 0.00 2.14 0.00 3.31 3.54 3.73 3.84 -
  QoQ % 0.00% 0.00% 0.00% -6.50% -5.09% -2.86% -
  Horiz. % 0.00% 55.73% 0.00% 86.20% 92.19% 97.14% 100.00%
P/EPS 0.00 38.73 0.00 188.89 125.93 309.09 -109.18 -
  QoQ % 0.00% 0.00% 0.00% 50.00% -59.26% 383.10% -
  Horiz. % -0.00% -35.47% -0.00% -173.01% -115.34% -283.10% 100.00%
EY 0.00 2.58 0.00 0.53 0.79 0.32 -0.92 -
  QoQ % 0.00% 0.00% 0.00% -32.91% 146.88% 134.78% -
  Horiz. % -0.00% -280.43% -0.00% -57.61% -85.87% -34.78% 100.00%
DY 0.00 0.91 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.00 1.53 1.86 1.93 0.02 1.99 2.13 -
  QoQ % 0.00% -17.74% -3.63% 9,550.00% -98.99% -6.57% -
  Horiz. % 0.00% 71.83% 87.32% 90.61% 0.94% 93.43% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date - 27/03/13 - 17/12/12 20/09/12 26/06/12 30/03/12 -
Price 0.0000 0.3000 0.0000 0.3400 0.3400 0.3400 0.3400 -
P/RPS 0.00 2.33 0.00 3.31 3.54 3.73 3.84 -
  QoQ % 0.00% 0.00% 0.00% -6.50% -5.09% -2.86% -
  Horiz. % 0.00% 60.68% 0.00% 86.20% 92.19% 97.14% 100.00%
P/EPS 0.00 42.25 0.00 188.89 125.93 309.09 -109.18 -
  QoQ % 0.00% 0.00% 0.00% 50.00% -59.26% 383.10% -
  Horiz. % -0.00% -38.70% -0.00% -173.01% -115.34% -283.10% 100.00%
EY 0.00 2.37 0.00 0.53 0.79 0.32 -0.92 -
  QoQ % 0.00% 0.00% 0.00% -32.91% 146.88% 134.78% -
  Horiz. % -0.00% -257.61% -0.00% -57.61% -85.87% -34.78% 100.00%
DY 0.00 0.83 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.00 1.67 0.00 1.93 0.02 1.99 2.13 -
  QoQ % 0.00% 0.00% 0.00% 9,550.00% -98.99% -6.57% -
  Horiz. % 0.00% 78.40% 0.00% 90.61% 0.94% 93.43% 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