[CAREPLS] QoQ Annualized Quarter Result on 31-Jul-2011 [#2]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
27-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- 217.72%
YoY- -4.35%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 81,532 55,396 48,610 45,934 42,240 47,226 47,694 43.01%
PBT -920 418 2,713 5,472 2,292 2,900 4,338 -
Tax -1,504 36 -189 -290 -576 248 361 -
NP -2,424 454 2,524 5,182 1,716 3,148 4,700 -
-
NP to SH 984 1,978 3,525 5,452 1,716 3,148 4,700 -64.77%
-
Tax Rate - -8.61% 6.97% 5.30% 25.13% -8.55% -8.32% -
Total Cost 83,956 54,942 46,086 40,752 40,524 44,078 42,994 56.29%
-
Net Worth 38,241 34,098 32,945 33,131 31,531 16,598 0 -
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 38,241 34,098 32,945 33,131 31,531 16,598 0 -
NOSH 223,636 213,118 209,841 209,692 214,499 114,472 82,552 94.44%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin -2.97% 0.82% 5.19% 11.28% 4.06% 6.67% 9.85% -
ROE 2.57% 5.80% 10.70% 16.46% 5.44% 18.97% 0.00% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 36.46 25.99 23.17 21.91 19.69 41.26 57.77 -26.44%
EPS 0.44 0.93 1.68 2.60 0.80 2.75 5.69 -81.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.171 0.16 0.157 0.158 0.147 0.145 0.00 -
Adjusted Per Share Value based on latest NOSH - 210,733
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 10.84 7.37 6.47 6.11 5.62 6.28 6.34 43.03%
EPS 0.13 0.26 0.47 0.73 0.23 0.42 0.63 -65.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0509 0.0454 0.0438 0.0441 0.0419 0.0221 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 - -
Price 0.34 0.34 0.355 0.475 0.375 0.355 0.00 -
P/RPS 0.93 1.31 1.53 2.17 1.90 0.86 0.00 -
P/EPS 77.27 36.63 21.13 18.27 46.88 12.91 0.00 -
EY 1.29 2.73 4.73 5.47 2.13 7.75 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.13 2.26 3.01 2.55 2.45 0.00 -
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 26/06/12 30/03/12 16/12/11 27/09/11 27/06/11 23/03/11 - -
Price 0.34 0.34 0.34 0.29 0.41 0.345 0.00 -
P/RPS 0.93 1.31 1.47 1.32 2.08 0.84 0.00 -
P/EPS 77.27 36.63 20.24 11.15 51.25 12.55 0.00 -
EY 1.29 2.73 4.94 8.97 1.95 7.97 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.13 2.17 1.84 2.79 2.38 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