[CAREPLS] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -6.73%
YoY- 80.43%
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 82,257 700,315 591,218 490,381 241,333 475,630 346,299 -61.67%
PBT -37,629 276,038 294,476 282,341 147,916 148,587 89,058 -
Tax -89 -54,996 -57,463 -53,715 -24,373 -26,096 -8,849 -95.35%
NP -37,718 221,042 237,013 228,626 123,543 122,491 80,209 -
-
NP to SH -37,695 221,032 236,993 228,619 123,543 122,506 80,209 -
-
Tax Rate - 19.92% 19.51% 19.02% 16.48% 17.56% 9.94% -
Total Cost 119,975 479,273 354,205 261,755 117,790 353,139 266,090 -41.22%
-
Net Worth 448,214 485,809 501,221 470,721 374,595 262,093 185,362 80.25%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 21,814 21,815 21,521 10,750 13,437 2,679 -
Div Payout % - 9.87% 9.21% 9.41% 8.70% 10.97% 3.34% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 448,214 485,809 501,221 470,721 374,595 262,093 185,362 80.25%
NOSH 568,078 568,078 568,078 551,078 550,079 550,079 540,359 3.39%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -45.85% 31.56% 40.09% 46.62% 51.19% 25.75% 23.16% -
ROE -8.41% 45.50% 47.28% 48.57% 32.98% 46.74% 43.27% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 14.48 128.41 108.40 91.14 44.90 88.49 64.62 -63.14%
EPS -6.64 40.53 43.45 42.49 22.98 22.79 14.97 -
DPS 0.00 4.00 4.00 4.00 2.00 2.50 0.50 -
NAPS 0.789 0.8908 0.919 0.8749 0.6969 0.4876 0.3459 73.36%
Adjusted Per Share Value based on latest NOSH - 568,078
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 14.35 122.21 103.18 85.58 42.12 83.00 60.43 -61.68%
EPS -6.58 38.57 41.36 39.90 21.56 21.38 14.00 -
DPS 0.00 3.81 3.81 3.76 1.88 2.35 0.47 -
NAPS 0.7822 0.8478 0.8747 0.8215 0.6537 0.4574 0.3235 80.24%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.66 1.04 1.24 1.65 1.27 2.07 2.98 -
P/RPS 4.56 0.81 1.14 1.81 2.83 2.34 4.61 -0.72%
P/EPS -9.95 2.57 2.85 3.88 5.53 9.08 19.91 -
EY -10.05 38.97 35.04 25.75 18.10 11.01 5.02 -
DY 0.00 3.85 3.23 2.42 1.57 1.21 0.17 -
P/NAPS 0.84 1.17 1.35 1.89 1.82 4.25 8.62 -78.85%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 23/02/22 26/11/21 13/08/21 07/05/21 19/02/21 23/10/20 -
Price 0.565 0.825 1.22 1.76 2.41 2.04 3.78 -
P/RPS 3.90 0.64 1.13 1.93 5.37 2.31 5.85 -23.70%
P/EPS -8.51 2.04 2.81 4.14 10.49 8.95 25.25 -
EY -11.74 49.13 35.62 24.14 9.54 11.17 3.96 -
DY 0.00 4.85 3.28 2.27 0.83 1.23 0.13 -
P/NAPS 0.72 0.93 1.33 2.01 3.46 4.18 10.93 -83.71%

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