[CAREPLS] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 68.77%
YoY- 50.91%
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 49,053 190,264 139,992 89,798 44,601 152,148 110,118 -41.64%
PBT 2,477 13,014 10,939 8,571 4,760 7,508 4,835 -35.94%
Tax -307 -451 -946 -344 -62 -694 -263 10.85%
NP 2,170 12,563 9,993 8,227 4,698 6,814 4,572 -39.12%
-
NP to SH 798 5,997 4,544 4,221 2,501 3,166 2,776 -56.41%
-
Tax Rate 12.39% 3.47% 8.65% 4.01% 1.30% 9.24% 5.44% -
Total Cost 46,883 177,701 129,999 81,571 39,903 145,334 105,546 -41.75%
-
Net Worth 61,978 63,944 53,518 52,535 49,477 46,845 46,345 21.36%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - 588 - -
Div Payout % - - - - - 18.58% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 61,978 63,944 53,518 52,535 49,477 46,845 46,345 21.36%
NOSH 380,000 379,493 360,634 238,474 235,943 235,285 235,254 37.62%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.42% 6.60% 7.14% 9.16% 10.53% 4.48% 4.15% -
ROE 1.29% 9.38% 8.49% 8.03% 5.05% 6.76% 5.99% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 12.91 50.14 38.82 37.66 18.90 64.67 46.81 -57.59%
EPS 0.21 1.67 1.26 1.77 1.06 1.35 1.18 -68.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.25 0.00 -
NAPS 0.1631 0.1685 0.1484 0.2203 0.2097 0.1991 0.197 -11.81%
Adjusted Per Share Value based on latest NOSH - 238,888
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 8.63 33.49 24.64 15.81 7.85 26.78 19.38 -41.65%
EPS 0.14 1.06 0.80 0.74 0.44 0.56 0.49 -56.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.10 0.00 -
NAPS 0.1091 0.1126 0.0942 0.0925 0.0871 0.0825 0.0816 21.34%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.45 0.555 0.47 0.73 0.535 0.405 0.44 -
P/RPS 3.49 1.11 1.21 1.94 2.83 0.63 0.94 139.58%
P/EPS 214.29 35.12 37.30 41.24 50.47 30.10 37.29 220.48%
EY 0.47 2.85 2.68 2.42 1.98 3.32 2.68 -68.63%
DY 0.00 0.00 0.00 0.00 0.00 0.62 0.00 -
P/NAPS 2.76 3.29 3.17 3.31 2.55 2.03 2.23 15.26%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 24/02/16 24/11/15 26/08/15 29/05/15 27/02/15 20/11/14 -
Price 0.405 0.495 0.575 0.425 0.695 0.545 0.505 -
P/RPS 3.14 0.99 1.48 1.13 3.68 0.84 1.08 103.57%
P/EPS 192.86 31.32 45.63 24.01 65.57 40.50 42.80 172.56%
EY 0.52 3.19 2.19 4.16 1.53 2.47 2.34 -63.27%
DY 0.00 0.00 0.00 0.00 0.00 0.46 0.00 -
P/NAPS 2.48 2.94 3.87 1.93 3.31 2.74 2.56 -2.09%

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