Highlights

[CAREPLS] YoY Quarter Result on 2016-06-30 [#2]

Stock [CAREPLS]: CAREPLUS GROUP BHD
Announcement Date 26-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -92.48%    YoY -     -96.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
Revenue 86,898 80,452 80,551 53,305 45,197 12,407 11,086 25.96%
  YoY % 8.01% -0.12% 51.11% 17.94% 264.29% 11.92% -
  Horiz. % 783.85% 725.71% 726.60% 480.83% 407.69% 111.92% 100.00%
PBT -2,161 849 -2,645 1,996 3,811 2,162 1,002 -
  YoY % -354.53% 132.10% -232.52% -47.63% 76.27% 115.77% -
  Horiz. % -215.67% 84.73% -263.97% 199.20% 380.34% 215.77% 100.00%
Tax 107 -276 -224 -315 -282 0 800 -20.19%
  YoY % 138.77% -23.21% 28.89% -11.70% 0.00% 0.00% -
  Horiz. % 13.38% -34.50% -28.00% -39.38% -35.25% 0.00% 100.00%
NP -2,054 573 -2,869 1,681 3,529 2,162 1,802 -
  YoY % -458.46% 119.97% -270.67% -52.37% 63.23% 19.98% -
  Horiz. % -113.98% 31.80% -159.21% 93.29% 195.84% 119.98% 100.00%
NP to SH -1,961 -684 -3,412 60 1,720 2,297 1,802 -
  YoY % -186.70% 79.95% -5,786.67% -96.51% -25.12% 27.47% -
  Horiz. % -108.82% -37.96% -189.35% 3.33% 95.45% 127.47% 100.00%
Tax Rate - % 32.51 % - % 15.78 % 7.40 % - % -79.84 % -
  YoY % 0.00% 0.00% 0.00% 113.24% 0.00% 0.00% -
  Horiz. % 0.00% -40.72% 0.00% -19.76% -9.27% 0.00% 100.00%
Total Cost 88,952 79,879 83,420 51,624 41,668 10,245 9,284 28.83%
  YoY % 11.36% -4.24% 61.59% 23.89% 306.72% 10.35% -
  Horiz. % 958.12% 860.39% 898.54% 556.05% 448.82% 110.35% 100.00%
Net Worth 100,320 97,069 93,269 52,770 52,627 33,295 - -
  YoY % 3.35% 4.07% 76.75% 0.27% 58.06% 0.00% -
  Horiz. % 301.30% 291.53% 280.12% 158.49% 158.06% 100.00% -
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
Net Worth 100,320 97,069 93,269 52,770 52,627 33,295 - -
  YoY % 3.35% 4.07% 76.75% 0.27% 58.06% 0.00% -
  Horiz. % 301.30% 291.53% 280.12% 158.49% 158.06% 100.00% -
NOSH 531,359 506,359 483,260 300,000 238,888 210,733 36,257 35.12%
  YoY % 4.94% 4.78% 61.09% 25.58% 13.36% 481.21% -
  Horiz. % 1,465.52% 1,396.56% 1,332.85% 827.41% 658.87% 581.21% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
NP Margin -2.36 % 0.71 % -3.56 % 3.15 % 7.81 % 17.43 % 16.25 % -
  YoY % -432.39% 119.94% -213.02% -59.67% -55.19% 7.26% -
  Horiz. % -14.52% 4.37% -21.91% 19.38% 48.06% 107.26% 100.00%
ROE -1.95 % -0.70 % -3.66 % 0.11 % 3.27 % 6.90 % - % -
  YoY % -178.57% 80.87% -3,427.27% -96.64% -52.61% 0.00% -
  Horiz. % -28.26% -10.14% -53.04% 1.59% 47.39% 100.00% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
RPS 16.35 15.89 16.67 17.77 18.92 5.89 30.58 -6.78%
  YoY % 2.89% -4.68% -6.19% -6.08% 221.22% -80.74% -
  Horiz. % 53.47% 51.96% 54.51% 58.11% 61.87% 19.26% 100.00%
EPS -0.37 -0.14 -0.71 0.02 0.72 1.09 4.97 -
  YoY % -164.29% 80.28% -3,650.00% -97.22% -33.94% -78.07% -
  Horiz. % -7.44% -2.82% -14.29% 0.40% 14.49% 21.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1888 0.1917 0.1930 0.1759 0.2203 0.1580 - -
  YoY % -1.51% -0.67% 9.72% -20.15% 39.43% 0.00% -
  Horiz. % 119.49% 121.33% 122.15% 111.33% 139.43% 100.00% -
Adjusted Per Share Value based on latest NOSH - 568,078
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
RPS 15.30 14.16 14.18 9.38 7.96 2.18 1.95 25.98%
  YoY % 8.05% -0.14% 51.17% 17.84% 265.14% 11.79% -
  Horiz. % 784.62% 726.15% 727.18% 481.03% 408.21% 111.79% 100.00%
EPS -0.35 -0.12 -0.60 0.01 0.30 0.40 0.32 -
  YoY % -191.67% 80.00% -6,100.00% -96.67% -25.00% 25.00% -
  Horiz. % -109.38% -37.50% -187.50% 3.12% 93.75% 125.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1766 0.1709 0.1642 0.0929 0.0926 0.0586 - -
  YoY % 3.34% 4.08% 76.75% 0.32% 58.02% 0.00% -
  Horiz. % 301.37% 291.64% 280.20% 158.53% 158.02% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 29/07/11 - -
Price 0.1550 0.2300 0.4100 0.3350 0.7300 0.4750 0.0000 -
P/RPS 0.95 1.45 2.46 1.89 3.86 8.07 0.00 -
  YoY % -34.48% -41.06% 30.16% -51.04% -52.17% 0.00% -
  Horiz. % 11.77% 17.97% 30.48% 23.42% 47.83% 100.00% -
P/EPS -42.00 -170.27 -58.07 1,675.00 101.39 43.58 0.00 -
  YoY % 75.33% -193.22% -103.47% 1,552.04% 132.65% 0.00% -
  Horiz. % -96.37% -390.71% -133.25% 3,843.51% 232.65% 100.00% -
EY -2.38 -0.59 -1.72 0.06 0.99 2.29 0.00 -
  YoY % -303.39% 65.70% -2,966.67% -93.94% -56.77% 0.00% -
  Horiz. % -103.93% -25.76% -75.11% 2.62% 43.23% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.82 1.20 2.12 1.90 3.31 3.01 0.00 -
  YoY % -31.67% -43.40% 11.58% -42.60% 9.97% 0.00% -
  Horiz. % 27.24% 39.87% 70.43% 63.12% 109.97% 100.00% -
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
Date 23/08/19 07/09/18 30/08/17 26/08/16 26/08/15 27/09/11 - -
Price 0.1450 0.2100 0.3300 0.3100 0.4250 0.2900 0.0000 -
P/RPS 0.89 1.32 1.98 1.74 2.25 4.93 0.00 -
  YoY % -32.58% -33.33% 13.79% -22.67% -54.36% 0.00% -
  Horiz. % 18.05% 26.77% 40.16% 35.29% 45.64% 100.00% -
P/EPS -39.29 -155.46 -46.74 1,550.00 59.03 26.61 0.00 -
  YoY % 74.73% -232.61% -103.02% 2,525.78% 121.83% 0.00% -
  Horiz. % -147.65% -584.22% -175.65% 5,824.88% 221.83% 100.00% -
EY -2.55 -0.64 -2.14 0.06 1.69 3.76 0.00 -
  YoY % -298.44% 70.09% -3,666.67% -96.45% -55.05% 0.00% -
  Horiz. % -67.82% -17.02% -56.91% 1.60% 44.95% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.77 1.10 1.71 1.76 1.93 1.84 0.00 -
  YoY % -30.00% -35.67% -2.84% -8.81% 4.89% 0.00% -
  Horiz. % 41.85% 59.78% 92.93% 95.65% 104.89% 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