[CAREPLS] QoQ Annualized Quarter Result on 31-Jan-2011 [#4]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
23-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jan-2011 [#4]
Profit Trend
QoQ- -33.02%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 31/07/10 CAGR
Revenue 48,610 45,934 42,240 47,226 47,694 47,694 46,652 3.33%
PBT 2,713 5,472 2,292 2,900 4,338 4,338 4,770 -36.28%
Tax -189 -290 -576 248 361 361 930 -
NP 2,524 5,182 1,716 3,148 4,700 4,700 5,700 -47.82%
-
NP to SH 3,525 5,452 1,716 3,148 4,700 4,700 5,700 -31.87%
-
Tax Rate 6.97% 5.30% 25.13% -8.55% -8.32% -8.32% -19.50% -
Total Cost 46,086 40,752 40,524 44,078 42,994 42,994 40,952 9.89%
-
Net Worth 32,945 33,131 31,531 16,598 0 9,080 0 -
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 31/07/10 CAGR
Net Worth 32,945 33,131 31,531 16,598 0 9,080 0 -
NOSH 209,841 209,692 214,499 114,472 82,552 82,552 36,259 306.42%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 31/07/10 CAGR
NP Margin 5.19% 11.28% 4.06% 6.67% 9.85% 9.85% 12.22% -
ROE 10.70% 16.46% 5.44% 18.97% 0.00% 51.76% 0.00% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 31/07/10 CAGR
RPS 23.17 21.91 19.69 41.26 57.77 57.77 128.66 -74.56%
EPS 1.68 2.60 0.80 2.75 5.69 5.69 15.72 -83.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.157 0.158 0.147 0.145 0.00 0.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 114,545
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 31/07/10 CAGR
RPS 6.47 6.11 5.62 6.28 6.34 6.34 6.21 3.33%
EPS 0.47 0.73 0.23 0.42 0.63 0.63 0.76 -31.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0438 0.0441 0.0419 0.0221 0.00 0.0121 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 31/07/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 - - - -
Price 0.355 0.475 0.375 0.355 0.00 0.00 0.00 -
P/RPS 1.53 2.17 1.90 0.86 0.00 0.00 0.00 -
P/EPS 21.13 18.27 46.88 12.91 0.00 0.00 0.00 -
EY 4.73 5.47 2.13 7.75 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 3.01 2.55 2.45 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 31/07/10 CAGR
Date 16/12/11 27/09/11 27/06/11 23/03/11 - 01/12/10 - -
Price 0.34 0.29 0.41 0.345 0.00 0.00 0.00 -
P/RPS 1.47 1.32 2.08 0.84 0.00 0.00 0.00 -
P/EPS 20.24 11.15 51.25 12.55 0.00 0.00 0.00 -
EY 4.94 8.97 1.95 7.97 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.84 2.79 2.38 0.00 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