[CAREPLS] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 9354.09%
YoY- 370.93%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 322,575 328,765 335,184 348,164 229,436 213,325 204,716 35.29%
PBT 5,760 5,913 7,490 25,560 5,122 4,130 8,946 -25.37%
Tax -2,923 -830 -836 -776 1,898 -924 -1,244 76.46%
NP 2,837 5,082 6,654 24,784 7,020 3,206 7,702 -48.52%
-
NP to SH -1,918 -1,461 692 15,032 159 -2,177 1,716 -
-
Tax Rate 50.75% 14.04% 11.16% 3.04% -37.06% 22.37% 13.91% -
Total Cost 319,738 323,682 328,530 323,380 222,416 210,118 197,014 37.97%
-
Net Worth 97,980 98,790 93,269 96,700 101,919 96,784 68,600 26.74%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 97,980 98,790 93,269 96,700 101,919 96,784 68,600 26.74%
NOSH 506,359 506,359 483,259 483,260 530,000 483,259 390,000 18.95%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 0.88% 1.55% 1.99% 7.12% 3.06% 1.50% 3.76% -
ROE -1.96% -1.48% 0.74% 15.54% 0.16% -2.25% 2.50% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 63.70 64.93 69.36 72.04 43.29 50.21 52.49 13.73%
EPS -0.38 -0.29 0.14 3.12 0.03 -0.55 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1935 0.1951 0.193 0.2001 0.1923 0.2278 0.1759 6.54%
Adjusted Per Share Value based on latest NOSH - 483,260
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 42.91 43.73 44.58 46.31 30.52 28.37 27.23 35.30%
EPS -0.26 -0.19 0.09 2.00 0.02 -0.29 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1303 0.1314 0.1241 0.1286 0.1356 0.1287 0.0912 26.77%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.325 0.325 0.41 0.31 0.255 0.31 0.335 -
P/RPS 0.51 0.50 0.59 0.43 0.59 0.62 0.64 -14.01%
P/EPS -85.80 -112.61 286.32 9.97 850.00 -60.49 76.14 -
EY -1.17 -0.89 0.35 10.03 0.12 -1.65 1.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.67 2.12 1.55 1.33 1.36 1.90 -7.85%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 24/11/17 30/08/17 26/05/17 23/02/17 23/11/16 26/08/16 -
Price 0.29 0.345 0.33 0.295 0.275 0.28 0.31 -
P/RPS 0.46 0.53 0.48 0.41 0.64 0.56 0.59 -15.25%
P/EPS -76.56 -119.54 230.46 9.48 916.67 -54.64 70.45 -
EY -1.31 -0.84 0.43 10.54 0.11 -1.83 1.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.77 1.71 1.47 1.43 1.23 1.76 -10.08%

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