[CAREPLS] QoQ Cumulative Quarter Result on 30-Jun-2014

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014
Profit Trend
QoQ- 126.66%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 CAGR
Revenue 44,601 152,148 110,118 72,649 37,413 129,059 104,247 -45.14%
PBT 4,760 7,508 4,835 4,558 2,200 2,842 1,944 88.40%
Tax -62 -694 -263 -262 -143 -338 -12 219.52%
NP 4,698 6,814 4,572 4,296 2,057 2,504 1,932 87.48%
-
NP to SH 2,501 3,166 2,776 2,797 1,234 1,272 1,150 73.25%
-
Tax Rate 1.30% 9.24% 5.44% 5.75% 6.50% 11.89% 0.62% -
Total Cost 39,903 145,334 105,546 68,353 35,356 126,555 102,315 -48.62%
-
Net Worth 49,477 46,845 46,345 45,917 44,470 43,813 43,418 9.68%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 CAGR
Div - 588 - - - - - -
Div Payout % - 18.58% - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 CAGR
Net Worth 49,477 46,845 46,345 45,917 44,470 43,813 43,418 9.68%
NOSH 235,943 235,285 235,254 233,083 232,830 235,555 234,693 0.37%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 CAGR
NP Margin 10.53% 4.48% 4.15% 5.91% 5.50% 1.94% 1.85% -
ROE 5.05% 6.76% 5.99% 6.09% 2.77% 2.90% 2.65% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 CAGR
RPS 18.90 64.67 46.81 31.17 16.07 54.79 44.42 -45.36%
EPS 1.06 1.35 1.18 1.20 0.53 0.54 0.49 72.60%
DPS 0.00 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2097 0.1991 0.197 0.197 0.191 0.186 0.185 9.26%
Adjusted Per Share Value based on latest NOSH - 233,283
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 CAGR
RPS 6.37 21.72 15.72 10.37 5.34 18.42 14.88 -45.12%
EPS 0.36 0.45 0.40 0.40 0.18 0.18 0.16 77.46%
DPS 0.00 0.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0706 0.0669 0.0662 0.0655 0.0635 0.0625 0.062 9.62%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 -
Price 0.535 0.405 0.44 0.32 0.335 0.31 0.335 -
P/RPS 2.83 0.63 0.94 1.03 2.08 0.57 0.75 155.83%
P/EPS 50.47 30.10 37.29 26.67 63.21 57.41 68.37 -19.32%
EY 1.98 3.32 2.68 3.75 1.58 1.74 1.46 24.04%
DY 0.00 0.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 2.03 2.23 1.62 1.75 1.67 1.81 27.43%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 CAGR
Date 29/05/15 27/02/15 20/11/14 19/08/14 29/05/14 28/02/14 12/12/13 -
Price 0.695 0.545 0.505 0.33 0.325 0.32 0.31 -
P/RPS 3.68 0.84 1.08 1.06 2.02 0.58 0.70 223.46%
P/EPS 65.57 40.50 42.80 27.50 61.32 59.26 63.27 2.55%
EY 1.53 2.47 2.34 3.64 1.63 1.69 1.58 -2.24%
DY 0.00 0.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 2.74 2.56 1.68 1.70 1.72 1.68 61.55%

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