[CAREPLS] QoQ Annualized Quarter Result on 30-Apr-2011 [#1]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
27-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- -45.49%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
Revenue 55,396 48,610 45,934 42,240 47,226 47,694 47,694 12.67%
PBT 418 2,713 5,472 2,292 2,900 4,338 4,338 -84.50%
Tax 36 -189 -290 -576 248 361 361 -84.07%
NP 454 2,524 5,182 1,716 3,148 4,700 4,700 -84.47%
-
NP to SH 1,978 3,525 5,452 1,716 3,148 4,700 4,700 -49.82%
-
Tax Rate -8.61% 6.97% 5.30% 25.13% -8.55% -8.32% -8.32% -
Total Cost 54,942 46,086 40,752 40,524 44,078 42,994 42,994 21.58%
-
Net Worth 34,098 32,945 33,131 31,531 16,598 0 9,080 187.05%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
Net Worth 34,098 32,945 33,131 31,531 16,598 0 9,080 187.05%
NOSH 213,118 209,841 209,692 214,499 114,472 82,552 82,552 112.93%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
NP Margin 0.82% 5.19% 11.28% 4.06% 6.67% 9.85% 9.85% -
ROE 5.80% 10.70% 16.46% 5.44% 18.97% 0.00% 51.76% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
RPS 25.99 23.17 21.91 19.69 41.26 57.77 57.77 -47.08%
EPS 0.93 1.68 2.60 0.80 2.75 5.69 5.69 -76.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.157 0.158 0.147 0.145 0.00 0.11 34.79%
Adjusted Per Share Value based on latest NOSH - 214,499
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
RPS 7.91 6.94 6.56 6.03 6.74 6.81 6.81 12.67%
EPS 0.28 0.50 0.78 0.24 0.45 0.67 0.67 -50.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0487 0.047 0.0473 0.045 0.0237 0.00 0.013 186.49%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 - - -
Price 0.34 0.355 0.475 0.375 0.355 0.00 0.00 -
P/RPS 1.31 1.53 2.17 1.90 0.86 0.00 0.00 -
P/EPS 36.63 21.13 18.27 46.88 12.91 0.00 0.00 -
EY 2.73 4.73 5.47 2.13 7.75 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.26 3.01 2.55 2.45 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
Date 30/03/12 16/12/11 27/09/11 27/06/11 23/03/11 - 01/12/10 -
Price 0.34 0.34 0.29 0.41 0.345 0.00 0.00 -
P/RPS 1.31 1.47 1.32 2.08 0.84 0.00 0.00 -
P/EPS 36.63 20.24 11.15 51.25 12.55 0.00 0.00 -
EY 2.73 4.94 8.97 1.95 7.97 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.17 1.84 2.79 2.38 0.00 0.00 -

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment