[CAREPLS] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -226.88%
YoY- -135.94%
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 335,184 348,164 229,436 213,325 204,716 196,212 190,264 45.91%
PBT 7,490 25,560 5,122 4,130 8,946 9,908 13,014 -30.83%
Tax -836 -776 1,898 -924 -1,244 -1,228 -451 50.95%
NP 6,654 24,784 7,020 3,206 7,702 8,680 12,563 -34.56%
-
NP to SH 692 15,032 159 -2,177 1,716 3,192 5,997 -76.32%
-
Tax Rate 11.16% 3.04% -37.06% 22.37% 13.91% 12.39% 3.47% -
Total Cost 328,530 323,380 222,416 210,118 197,014 187,532 177,701 50.69%
-
Net Worth 93,269 96,700 101,919 96,784 68,600 61,978 63,944 28.64%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 93,269 96,700 101,919 96,784 68,600 61,978 63,944 28.64%
NOSH 483,259 483,260 530,000 483,259 390,000 380,000 379,493 17.50%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 1.99% 7.12% 3.06% 1.50% 3.76% 4.42% 6.60% -
ROE 0.74% 15.54% 0.16% -2.25% 2.50% 5.15% 9.38% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 69.36 72.04 43.29 50.21 52.49 51.63 50.14 24.17%
EPS 0.14 3.12 0.03 -0.55 0.44 0.84 1.67 -80.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.193 0.2001 0.1923 0.2278 0.1759 0.1631 0.1685 9.48%
Adjusted Per Share Value based on latest NOSH - 483,259
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 59.00 61.29 40.39 37.55 36.04 34.54 33.49 45.91%
EPS 0.12 2.65 0.03 -0.38 0.30 0.56 1.06 -76.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1642 0.1702 0.1794 0.1704 0.1208 0.1091 0.1126 28.62%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.41 0.31 0.255 0.31 0.335 0.45 0.555 -
P/RPS 0.59 0.43 0.59 0.62 0.64 0.87 1.11 -34.40%
P/EPS 286.32 9.97 850.00 -60.49 76.14 53.57 35.12 305.58%
EY 0.35 10.03 0.12 -1.65 1.31 1.87 2.85 -75.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 1.55 1.33 1.36 1.90 2.76 3.29 -25.41%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 26/05/17 23/02/17 23/11/16 26/08/16 27/05/16 24/02/16 -
Price 0.33 0.295 0.275 0.28 0.31 0.405 0.495 -
P/RPS 0.48 0.41 0.64 0.56 0.59 0.78 0.99 -38.31%
P/EPS 230.46 9.48 916.67 -54.64 70.45 48.21 31.32 278.77%
EY 0.43 10.54 0.11 -1.83 1.42 2.07 3.19 -73.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.47 1.43 1.23 1.76 2.48 2.94 -30.34%

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