[CAREPLS] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Announcement Date
16-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 11.98%
YoY- -304.15%
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 346,299 223,594 104,696 365,113 256,386 172,047 85,149 154.13%
PBT 89,058 39,325 1,206 -7,932 -7,660 -1,366 795 2203.93%
Tax -8,849 -1,972 -65 114 -160 -170 -277 900.46%
NP 80,209 37,353 1,141 -7,818 -7,820 -1,536 518 2757.19%
-
NP to SH 80,209 37,353 1,141 -5,751 -6,534 -1,598 363 3519.15%
-
Tax Rate 9.94% 5.01% 5.39% - - - 34.84% -
Total Cost 266,090 186,241 103,555 372,931 264,206 173,583 84,631 114.17%
-
Net Worth 185,362 142,709 97,770 96,654 95,379 100,320 102,286 48.47%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 2,679 2,701 - - - - - -
Div Payout % 3.34% 7.23% - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 185,362 142,709 97,770 96,654 95,379 100,320 102,286 48.47%
NOSH 540,359 540,359 531,359 531,359 531,359 531,359 531,359 1.12%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 23.16% 16.71% 1.09% -2.14% -3.05% -0.89% 0.61% -
ROE 43.27% 26.17% 1.17% -5.95% -6.85% -1.59% 0.35% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 64.62 41.38 19.70 68.71 48.25 32.38 16.02 152.75%
EPS 14.97 6.91 0.21 -1.08 -1.23 -0.30 0.07 3441.37%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3459 0.2641 0.184 0.1819 0.1795 0.1888 0.1925 47.64%
Adjusted Per Share Value based on latest NOSH - 531,359
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 60.43 39.02 18.27 63.72 44.74 30.02 14.86 154.12%
EPS 14.00 6.52 0.20 -1.00 -1.14 -0.28 0.06 3652.64%
DPS 0.47 0.47 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3235 0.249 0.1706 0.1687 0.1664 0.1751 0.1785 48.48%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.98 1.42 0.275 0.16 0.13 0.155 0.16 -
P/RPS 4.61 3.43 1.40 0.23 0.27 0.48 1.00 176.22%
P/EPS 19.91 20.54 128.07 -14.78 -10.57 -51.54 234.21 -80.57%
EY 5.02 4.87 0.78 -6.76 -9.46 -1.94 0.43 412.32%
DY 0.17 0.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.62 5.38 1.49 0.88 0.72 0.82 0.83 373.98%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/10/20 24/07/20 05/06/20 16/03/20 06/11/19 23/08/19 24/05/19 -
Price 3.78 2.46 1.63 0.225 0.14 0.145 0.16 -
P/RPS 5.85 5.95 8.27 0.33 0.29 0.45 1.00 223.62%
P/EPS 25.25 35.59 759.09 -20.79 -11.39 -48.21 234.21 -77.25%
EY 3.96 2.81 0.13 -4.81 -8.78 -2.07 0.43 337.58%
DY 0.13 0.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.93 9.31 8.86 1.24 0.78 0.77 0.83 455.03%

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