[CAREPLS] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
23-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -320.11%
YoY- -75.8%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 418,784 365,113 341,848 344,094 340,596 338,711 331,642 16.81%
PBT 4,824 -7,932 -10,213 -2,732 3,180 6,092 7,588 -26.04%
Tax -260 114 -213 -340 -1,108 -2,320 -1,200 -63.89%
NP 4,564 -7,818 -10,426 -3,072 2,072 3,772 6,388 -20.06%
-
NP to SH 4,564 -5,751 -8,712 -3,196 1,452 -1,423 349 454.20%
-
Tax Rate 5.39% - - - 34.84% 38.08% 15.81% -
Total Cost 414,220 372,931 352,274 347,166 338,524 334,939 325,254 17.47%
-
Net Worth 97,770 96,654 95,379 100,320 102,286 101,914 103,615 -3.79%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 97,770 96,654 95,379 100,320 102,286 101,914 103,615 -3.79%
NOSH 531,359 531,359 531,359 531,359 531,359 531,359 531,359 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 1.09% -2.14% -3.05% -0.89% 0.61% 1.11% 1.93% -
ROE 4.67% -5.95% -9.13% -3.19% 1.42% -1.40% 0.34% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 78.81 68.71 64.33 64.76 64.10 63.74 62.41 16.81%
EPS 0.84 -1.08 -1.64 -0.60 0.28 -0.27 0.07 423.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.184 0.1819 0.1795 0.1888 0.1925 0.1918 0.195 -3.79%
Adjusted Per Share Value based on latest NOSH - 531,359
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 55.70 48.56 45.47 45.77 45.30 45.05 44.11 16.81%
EPS 0.61 -0.76 -1.16 -0.43 0.19 -0.19 0.05 429.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.1286 0.1269 0.1334 0.1361 0.1356 0.1378 -3.80%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.275 0.16 0.13 0.155 0.16 0.205 0.23 -
P/RPS 0.35 0.23 0.20 0.24 0.25 0.32 0.37 -3.63%
P/EPS 32.02 -14.78 -7.93 -25.77 58.55 -76.55 349.85 -79.66%
EY 3.12 -6.76 -12.61 -3.88 1.71 -1.31 0.29 386.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.88 0.72 0.82 0.83 1.07 1.18 16.80%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 05/06/20 16/03/20 06/11/19 23/08/19 24/05/19 26/02/19 19/11/18 -
Price 1.63 0.225 0.14 0.145 0.16 0.19 0.205 -
P/RPS 2.07 0.33 0.22 0.22 0.25 0.30 0.33 239.74%
P/EPS 189.77 -20.79 -8.54 -24.11 58.55 -70.95 311.82 -28.16%
EY 0.53 -4.81 -11.71 -4.15 1.71 -1.41 0.32 39.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.86 1.24 0.78 0.77 0.83 0.99 1.05 313.93%

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