[CAREPLS] QoQ Annualized Quarter Result on 31-Jul-2012

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
20-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012
Profit Trend
QoQ- 115.61%
YoY- -61.09%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 97,392 0 100,876 103,389 81,532 55,396 48,610 73.98%
PBT 2,760 0 573 86 -920 418 2,713 1.37%
Tax -463 0 -525 -840 -1,504 36 -189 104.22%
NP 2,297 0 48 -753 -2,424 454 2,524 -7.23%
-
NP to SH 2,971 0 1,962 2,121 984 1,978 3,525 -12.73%
-
Tax Rate 16.78% - 91.62% 976.74% - -8.61% 6.97% -
Total Cost 95,095 0 100,828 104,143 83,956 54,942 46,086 78.11%
-
Net Worth 42,108 42,743 41,108 4,047,789 38,241 34,098 32,945 21.60%
Dividend
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 584 - - - - - - -
Div Payout % 19.69% - - - - - - -
Equity
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 42,108 42,743 41,108 4,047,789 38,241 34,098 32,945 21.60%
NOSH 233,937 233,571 233,571 232,631 223,636 213,118 209,841 9.04%
Ratio Analysis
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 2.36% 0.00% 0.05% -0.73% -2.97% 0.82% 5.19% -
ROE 7.06% 0.00% 4.77% 0.05% 2.57% 5.80% 10.70% -
Per Share
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 41.63 0.00 43.19 44.44 36.46 25.99 23.17 59.51%
EPS 1.27 0.00 0.84 0.91 0.44 0.93 1.68 -19.98%
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.183 0.176 17.40 0.171 0.16 0.157 11.51%
Adjusted Per Share Value based on latest NOSH - 236,296
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 13.90 0.00 14.40 14.76 11.64 7.91 6.94 73.94%
EPS 0.42 0.00 0.28 0.30 0.14 0.28 0.50 -12.97%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0601 0.061 0.0587 5.7779 0.0546 0.0487 0.047 21.64%
Price Multiplier on Financial Quarter End Date
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.275 0.34 0.34 0.34 0.34 0.34 0.355 -
P/RPS 0.66 0.00 0.79 0.77 0.93 1.31 1.53 -48.83%
P/EPS 21.65 0.00 40.48 37.28 77.27 36.63 21.13 1.95%
EY 4.62 0.00 2.47 2.68 1.29 2.73 4.73 -1.85%
DY 0.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.86 1.93 0.02 1.99 2.13 2.26 -26.72%
Price Multiplier on Announcement Date
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 27/03/13 - 17/12/12 20/09/12 26/06/12 30/03/12 16/12/11 -
Price 0.30 0.00 0.34 0.34 0.34 0.34 0.34 -
P/RPS 0.72 0.00 0.79 0.77 0.93 1.31 1.47 -43.38%
P/EPS 23.62 0.00 40.48 37.28 77.27 36.63 20.24 13.09%
EY 4.23 0.00 2.47 2.68 1.29 2.73 4.94 -11.63%
DY 0.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.00 1.93 0.02 1.99 2.13 2.17 -18.83%

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