Highlights

[CAREPLS] YoY Quarter Result on 2012-12-31 [#0]

Stock [CAREPLS]: CAREPLUS GROUP BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
31-Dec-2012
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/13 31/10/12 31/07/12 31/12/12  -   -   -  CAGR
Revenue 33,824 24,172 22,696 -  -   -   -  -
  YoY % 39.93% 6.50% 0.00% - - - -
  Horiz. % 149.03% 106.50% 100.00% - - - -
PBT 200 346 266 -  -   -   -  -
  YoY % -42.20% 30.08% 0.00% - - - -
  Horiz. % 75.19% 130.08% 100.00% - - - -
Tax 10 0 26 -  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 38.46% 0.00% 100.00% - - - -
NP 210 346 292 -  -   -   -  -
  YoY % -39.31% 18.49% 0.00% - - - -
  Horiz. % 71.92% 118.49% 100.00% - - - -
NP to SH -13 424 638 -  -   -   -  -
  YoY % -103.07% -33.54% 0.00% - - - -
  Horiz. % -2.04% 66.46% 100.00% - - - -
Tax Rate -5.00 % - % -9.77 % - %  -  %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 51.18% 0.00% 100.00% - - - -
Total Cost 33,614 23,826 22,404 -  -   -   -  -
  YoY % 41.08% 6.35% 0.00% - - - -
  Horiz. % 150.04% 106.35% 100.00% - - - -
Net Worth 2,405,000 41,457 4,111,555 43,106  -   -   -  101,540.62%
  YoY % 5,701.08% -98.99% 9,438.10% - - - -
  Horiz. % 5,579.18% 96.17% 9,538.10% 100.00% - - -
Dividend
31/07/13 31/10/12 31/07/12 31/12/12  -   -   -  CAGR
Div - - - -  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - %  -  %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
Equity
31/07/13 31/10/12 31/07/12 31/12/12  -   -   -  CAGR
Net Worth 2,405,000 41,457 4,111,555 43,106  -   -   -  101,540.62%
  YoY % 5,701.08% -98.99% 9,438.10% - - - -
  Horiz. % 5,579.18% 96.17% 9,538.10% 100.00% - - -
NOSH 130,000 235,555 236,296 235,555  -   -   -  -64.06%
  YoY % -44.81% -0.31% 0.31% - - - -
  Horiz. % 55.19% 100.00% 100.31% 100.00% - - -
Ratio Analysis
31/07/13 31/10/12 31/07/12 31/12/12  -   -   -  CAGR
NP Margin 0.62 % 1.43 % 1.29 % - %  -  %  -  %  -  % -
  YoY % -56.64% 10.85% 0.00% - - - -
  Horiz. % 48.06% 110.85% 100.00% - - - -
ROE 0.00 % 1.02 % 0.02 % - %  -  %  -  %  -  % -
  YoY % 0.00% 5,000.00% 0.00% - - - -
  Horiz. % 0.00% 5,100.00% 100.00% - - - -
Per Share
31/07/13 31/10/12 31/07/12 31/12/12  -   -   -  CAGR
RPS 26.02 10.26 9.60 -  -   -   -  -
  YoY % 153.61% 6.87% 0.00% - - - -
  Horiz. % 271.04% 106.88% 100.00% - - - -
EPS -0.01 0.18 0.27 -  -   -   -  -
  YoY % -105.56% -33.33% 0.00% - - - -
  Horiz. % -3.70% 66.67% 100.00% - - - -
DPS 0.00 0.00 0.00 -  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
NAPS 18.5000 0.1760 17.4000 0.1830  -   -   -  282,728.78%
  YoY % 10,411.36% -98.99% 9,408.20% - - - -
  Horiz. % 10,109.29% 96.17% 9,508.20% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 568,078
31/07/13 31/10/12 31/07/12 31/12/12  -   -   -  CAGR
RPS 5.95 4.26 4.00 -  -   -   -  -
  YoY % 39.67% 6.50% 0.00% - - - -
  Horiz. % 148.75% 106.50% 100.00% - - - -
EPS 0.00 0.07 0.11 -  -   -   -  -
  YoY % 0.00% -36.36% 0.00% - - - -
  Horiz. % 0.00% 63.64% 100.00% - - - -
DPS 0.00 0.00 0.00 -  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
NAPS 4.2336 0.0730 7.2377 0.0759  -   -   -  101,499.28%
  YoY % 5,699.45% -98.99% 9,435.84% - - - -
  Horiz. % 5,577.87% 96.18% 9,535.84% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/07/13 31/10/12 31/07/12 31/12/12  -   -   -  CAGR
Date 31/07/13 31/10/12 31/07/12 31/12/12  -   -   -  -
Price 0.3350 0.3400 0.3400 0.3400  -   -   -  -
P/RPS 1.29 3.31 3.54 0.00  -   -   -  -
  YoY % -61.03% -6.50% 0.00% - - - -
  Horiz. % 36.44% 93.50% 100.00% - - - -
P/EPS -3,350.00 188.89 125.93 0.00  -   -   -  -
  YoY % -1,873.52% 50.00% 0.00% - - - -
  Horiz. % -2,660.21% 150.00% 100.00% - - - -
EY -0.03 0.53 0.79 0.00  -   -   -  -
  YoY % -105.66% -32.91% 0.00% - - - -
  Horiz. % -3.80% 67.09% 100.00% - - - -
DY 0.00 0.00 0.00 0.00  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
P/NAPS 0.02 1.93 0.02 1.86  -   -   -  -99.96%
  YoY % -98.96% 9,550.00% -98.92% - - - -
  Horiz. % 1.08% 103.76% 1.08% 100.00% - - -
Price Multiplier on Announcement Date
31/07/13 31/10/12 31/07/12 31/12/12  -   -   -  CAGR
Date 13/09/13 17/12/12 20/09/12 -  -   -   -  -
Price 0.3500 0.3400 0.3400 0.0000  -   -   -  -
P/RPS 1.35 3.31 3.54 0.00  -   -   -  -
  YoY % -59.21% -6.50% 0.00% - - - -
  Horiz. % 38.14% 93.50% 100.00% - - - -
P/EPS -3,500.00 188.89 125.93 0.00  -   -   -  -
  YoY % -1,952.93% 50.00% 0.00% - - - -
  Horiz. % -2,779.32% 150.00% 100.00% - - - -
EY -0.03 0.53 0.79 0.00  -   -   -  -
  YoY % -105.66% -32.91% 0.00% - - - -
  Horiz. % -3.80% 67.09% 100.00% - - - -
DY 0.00 0.00 0.00 0.00  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
P/NAPS 0.02 1.93 0.02 0.00  -   -   -  -
  YoY % -98.96% 9,550.00% 0.00% - - - -
  Horiz. % 100.00% 9,650.00% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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