Highlights

[CAREPLS] YoY Cumulative Quarter Result on 2013-01-31 [#4]

Stock [CAREPLS]: CAREPLUS GROUP BHD
Announcement Date 27-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 31-Jan-2013  [#4]
Profit Trend QoQ -     - %    YoY -     50.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 229,436 190,264 152,148 97,392 55,396 47,226 0 -
  YoY % 20.59% 25.05% 56.22% 75.81% 17.30% 0.00% -
  Horiz. % 485.83% 402.88% 322.17% 206.23% 117.30% 100.00% -
PBT 5,122 13,014 7,508 2,760 418 2,900 0 -
  YoY % -60.64% 73.34% 172.03% 560.29% -85.59% 0.00% -
  Horiz. % 176.62% 448.76% 258.90% 95.17% 14.41% 100.00% -
Tax 1,898 -451 -694 -463 36 248 0 -
  YoY % 520.84% 35.01% -49.89% -1,386.11% -85.48% 0.00% -
  Horiz. % 765.32% -181.85% -279.84% -186.69% 14.52% 100.00% -
NP 7,020 12,563 6,814 2,297 454 3,148 0 -
  YoY % -44.12% 84.37% 196.65% 405.95% -85.58% 0.00% -
  Horiz. % 223.00% 399.08% 216.45% 72.97% 14.42% 100.00% -
NP to SH 159 5,997 3,166 2,971 1,978 3,148 0 -
  YoY % -97.35% 89.42% 6.56% 50.20% -37.17% 0.00% -
  Horiz. % 5.05% 190.50% 100.57% 94.38% 62.83% 100.00% -
Tax Rate -37.06 % 3.47 % 9.24 % 16.78 % -8.61 % -8.55 % - % -
  YoY % -1,168.01% -62.45% -44.93% 294.89% -0.70% 0.00% -
  Horiz. % 433.45% -40.58% -108.07% -196.26% 100.70% 100.00% -
Total Cost 222,416 177,701 145,334 95,095 54,942 44,078 0 -
  YoY % 25.16% 22.27% 52.83% 73.08% 24.65% 0.00% -
  Horiz. % 504.60% 403.15% 329.72% 215.74% 124.65% 100.00% -
Net Worth 101,919 63,944 46,845 42,108 34,098 16,598 - -
  YoY % 59.39% 36.50% 11.25% 23.49% 105.43% 0.00% -
  Horiz. % 614.02% 385.24% 282.23% 253.69% 205.43% 100.00% -
Dividend
31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - 588 584 - - - -
  YoY % 0.00% 0.00% 0.58% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.58% 100.00% - - -
Div Payout % - % - % 18.58 % 19.69 % - % - % - % -
  YoY % 0.00% 0.00% -5.64% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 94.36% 100.00% - - -
Equity
31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 101,919 63,944 46,845 42,108 34,098 16,598 - -
  YoY % 59.39% 36.50% 11.25% 23.49% 105.43% 0.00% -
  Horiz. % 614.02% 385.24% 282.23% 253.69% 205.43% 100.00% -
NOSH 530,000 379,493 235,285 233,937 213,118 114,472 - -
  YoY % 39.66% 61.29% 0.58% 9.77% 86.17% 0.00% -
  Horiz. % 462.99% 331.51% 205.54% 204.36% 186.17% 100.00% -
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 3.06 % 6.60 % 4.48 % 2.36 % 0.82 % 6.67 % - % -
  YoY % -53.64% 47.32% 89.83% 187.80% -87.71% 0.00% -
  Horiz. % 45.88% 98.95% 67.17% 35.38% 12.29% 100.00% -
ROE 0.16 % 9.38 % 6.76 % 7.06 % 5.80 % 18.97 % - % -
  YoY % -98.29% 38.76% -4.25% 21.72% -69.43% 0.00% -
  Horiz. % 0.84% 49.45% 35.64% 37.22% 30.57% 100.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 43.29 50.14 64.67 41.63 25.99 41.26 - -
  YoY % -13.66% -22.47% 55.34% 60.18% -37.01% 0.00% -
  Horiz. % 104.92% 121.52% 156.74% 100.90% 62.99% 100.00% -
EPS 0.03 1.67 1.35 1.27 0.93 2.75 0.00 -
  YoY % -98.20% 23.70% 6.30% 36.56% -66.18% 0.00% -
  Horiz. % 1.09% 60.73% 49.09% 46.18% 33.82% 100.00% -
DPS 0.00 0.00 0.25 0.25 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% - - -
NAPS 0.1923 0.1685 0.1991 0.1800 0.1600 0.1450 0.0000 -
  YoY % 14.12% -15.37% 10.61% 12.50% 10.34% 0.00% -
  Horiz. % 132.62% 116.21% 137.31% 124.14% 110.34% 100.00% -
Adjusted Per Share Value based on latest NOSH - 568,078
31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 40.39 33.49 26.78 17.14 9.75 8.31 - -
  YoY % 20.60% 25.06% 56.24% 75.79% 17.33% 0.00% -
  Horiz. % 486.04% 403.01% 322.26% 206.26% 117.33% 100.00% -
EPS 0.03 1.06 0.56 0.52 0.35 0.55 0.00 -
  YoY % -97.17% 89.29% 7.69% 48.57% -36.36% 0.00% -
  Horiz. % 5.45% 192.73% 101.82% 94.55% 63.64% 100.00% -
DPS 0.00 0.00 0.10 0.10 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% - - -
NAPS 0.1794 0.1126 0.0825 0.0741 0.0600 0.0292 0.0000 -
  YoY % 59.33% 36.48% 11.34% 23.50% 105.48% 0.00% -
  Horiz. % 614.38% 385.62% 282.53% 253.77% 205.48% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 - -
Price 0.2550 0.5550 0.4050 0.2750 0.3400 0.3550 0.0000 -
P/RPS 0.59 1.11 0.63 0.66 1.31 0.86 0.00 -
  YoY % -46.85% 76.19% -4.55% -49.62% 52.33% 0.00% -
  Horiz. % 68.60% 129.07% 73.26% 76.74% 152.33% 100.00% -
P/EPS 850.00 35.12 30.10 21.65 36.63 12.91 0.00 -
  YoY % 2,320.27% 16.68% 39.03% -40.90% 183.73% 0.00% -
  Horiz. % 6,584.04% 272.04% 233.15% 167.70% 283.73% 100.00% -
EY 0.12 2.85 3.32 4.62 2.73 7.75 0.00 -
  YoY % -95.79% -14.16% -28.14% 69.23% -64.77% 0.00% -
  Horiz. % 1.55% 36.77% 42.84% 59.61% 35.23% 100.00% -
DY 0.00 0.00 0.62 0.91 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -31.87% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 68.13% 100.00% - - -
P/NAPS 1.33 3.29 2.03 1.53 2.13 2.45 0.00 -
  YoY % -59.57% 62.07% 32.68% -28.17% -13.06% 0.00% -
  Horiz. % 54.29% 134.29% 82.86% 62.45% 86.94% 100.00% -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 23/02/17 24/02/16 27/02/15 27/03/13 30/03/12 23/03/11 - -
Price 0.2750 0.4950 0.5450 0.3000 0.3400 0.3450 0.0000 -
P/RPS 0.64 0.99 0.84 0.72 1.31 0.84 0.00 -
  YoY % -35.35% 17.86% 16.67% -45.04% 55.95% 0.00% -
  Horiz. % 76.19% 117.86% 100.00% 85.71% 155.95% 100.00% -
P/EPS 916.67 31.32 40.50 23.62 36.63 12.55 0.00 -
  YoY % 2,826.79% -22.67% 71.46% -35.52% 191.87% 0.00% -
  Horiz. % 7,304.14% 249.56% 322.71% 188.21% 291.87% 100.00% -
EY 0.11 3.19 2.47 4.23 2.73 7.97 0.00 -
  YoY % -96.55% 29.15% -41.61% 54.95% -65.75% 0.00% -
  Horiz. % 1.38% 40.03% 30.99% 53.07% 34.25% 100.00% -
DY 0.00 0.00 0.46 0.83 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -44.58% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 55.42% 100.00% - - -
P/NAPS 1.43 2.94 2.74 1.67 2.13 2.38 0.00 -
  YoY % -51.36% 7.30% 64.07% -21.60% -10.50% 0.00% -
  Horiz. % 60.08% 123.53% 115.13% 70.17% 89.50% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

280  546  558  861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.015-0.01 
 DNEX 0.91+0.045 
 EASTLND-OR 0.01-0.005 
 SCIB 0.27+0.065 
 SMTRACK 0.225-0.01 
 AHB 0.135+0.005 
 AGES 0.035-0.01 
 AIRASIA 0.59-0.025 
 MYEG 0.945-0.05 
 SCIB-WB 0.105+0.03 
PARTNERS & BROKERS