[CAREPLS] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Announcement Date
06-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -308.89%
YoY- -2593.89%
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 223,594 104,696 365,113 256,386 172,047 85,149 338,711 -24.20%
PBT 39,325 1,206 -7,932 -7,660 -1,366 795 6,092 247.08%
Tax -1,972 -65 114 -160 -170 -277 -2,320 -10.27%
NP 37,353 1,141 -7,818 -7,820 -1,536 518 3,772 361.78%
-
NP to SH 37,353 1,141 -5,751 -6,534 -1,598 363 -1,423 -
-
Tax Rate 5.01% 5.39% - - - 34.84% 38.08% -
Total Cost 186,241 103,555 372,931 264,206 173,583 84,631 334,939 -32.40%
-
Net Worth 142,709 97,770 96,654 95,379 100,320 102,286 101,914 25.18%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 2,701 - - - - - - -
Div Payout % 7.23% - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 142,709 97,770 96,654 95,379 100,320 102,286 101,914 25.18%
NOSH 540,359 531,359 531,359 531,359 531,359 531,359 531,359 1.12%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 16.71% 1.09% -2.14% -3.05% -0.89% 0.61% 1.11% -
ROE 26.17% 1.17% -5.95% -6.85% -1.59% 0.35% -1.40% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 41.38 19.70 68.71 48.25 32.38 16.02 63.74 -25.04%
EPS 6.91 0.21 -1.08 -1.23 -0.30 0.07 -0.27 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2641 0.184 0.1819 0.1795 0.1888 0.1925 0.1918 23.79%
Adjusted Per Share Value based on latest NOSH - 531,359
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 39.02 18.27 63.72 44.74 30.02 14.86 59.11 -24.20%
EPS 6.52 0.20 -1.00 -1.14 -0.28 0.06 -0.25 -
DPS 0.47 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.249 0.1706 0.1687 0.1664 0.1751 0.1785 0.1779 25.15%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.42 0.275 0.16 0.13 0.155 0.16 0.205 -
P/RPS 3.43 1.40 0.23 0.27 0.48 1.00 0.32 386.84%
P/EPS 20.54 128.07 -14.78 -10.57 -51.54 234.21 -76.55 -
EY 4.87 0.78 -6.76 -9.46 -1.94 0.43 -1.31 -
DY 0.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.38 1.49 0.88 0.72 0.82 0.83 1.07 193.78%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 24/07/20 05/06/20 16/03/20 06/11/19 23/08/19 24/05/19 26/02/19 -
Price 2.46 1.63 0.225 0.14 0.145 0.16 0.19 -
P/RPS 5.95 8.27 0.33 0.29 0.45 1.00 0.30 634.04%
P/EPS 35.59 759.09 -20.79 -11.39 -48.21 234.21 -70.95 -
EY 2.81 0.13 -4.81 -8.78 -2.07 0.43 -1.41 -
DY 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.31 8.86 1.24 0.78 0.77 0.83 0.99 346.13%

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