[CAREPLS] QoQ Annualized Quarter Result on 31-Oct-2011 [#3]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
16-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- -35.34%
YoY- -24.99%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 103,389 81,532 55,396 48,610 45,934 42,240 47,226 68.68%
PBT 86 -920 418 2,713 5,472 2,292 2,900 -90.43%
Tax -840 -1,504 36 -189 -290 -576 248 -
NP -753 -2,424 454 2,524 5,182 1,716 3,148 -
-
NP to SH 2,121 984 1,978 3,525 5,452 1,716 3,148 -23.16%
-
Tax Rate 976.74% - -8.61% 6.97% 5.30% 25.13% -8.55% -
Total Cost 104,143 83,956 54,942 46,086 40,752 40,524 44,078 77.48%
-
Net Worth 4,047,789 38,241 34,098 32,945 33,131 31,531 16,598 3816.48%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 4,047,789 38,241 34,098 32,945 33,131 31,531 16,598 3816.48%
NOSH 232,631 223,636 213,118 209,841 209,692 214,499 114,472 60.50%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin -0.73% -2.97% 0.82% 5.19% 11.28% 4.06% 6.67% -
ROE 0.05% 2.57% 5.80% 10.70% 16.46% 5.44% 18.97% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 44.44 36.46 25.99 23.17 21.91 19.69 41.26 5.07%
EPS 0.91 0.44 0.93 1.68 2.60 0.80 2.75 -52.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 17.40 0.171 0.16 0.157 0.158 0.147 0.145 2339.98%
Adjusted Per Share Value based on latest NOSH - 205,000
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 13.54 10.67 7.25 6.36 6.01 5.53 6.18 68.76%
EPS 0.28 0.13 0.26 0.46 0.71 0.22 0.41 -22.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2995 0.0501 0.0446 0.0431 0.0434 0.0413 0.0217 3820.17%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.34 0.34 0.34 0.355 0.475 0.375 0.355 -
P/RPS 0.77 0.93 1.31 1.53 2.17 1.90 0.86 -7.11%
P/EPS 37.28 77.27 36.63 21.13 18.27 46.88 12.91 102.91%
EY 2.68 1.29 2.73 4.73 5.47 2.13 7.75 -50.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.99 2.13 2.26 3.01 2.55 2.45 -95.95%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 20/09/12 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 0.34 0.29 0.41 0.345 -
P/RPS 0.77 0.93 1.31 1.47 1.32 2.08 0.84 -5.64%
P/EPS 37.28 77.27 36.63 20.24 11.15 51.25 12.55 106.78%
EY 2.68 1.29 2.73 4.94 8.97 1.95 7.97 -51.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.99 2.13 2.17 1.84 2.79 2.38 -95.87%

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