[CAREPLS] QoQ Cumulative Quarter Result on 31-Jul-2012

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
20-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012
Profit Trend
QoQ- 259.35%
YoY- -67.57%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 97,392 0 67,251 43,079 20,383 55,396 36,458 118.81%
PBT 2,760 0 382 36 -230 418 2,035 27.48%
Tax -463 0 -350 -350 -376 36 -142 156.48%
NP 2,297 0 32 -314 -606 454 1,893 16.66%
-
NP to SH 2,971 0 1,308 884 246 1,978 2,644 9.73%
-
Tax Rate 16.78% - 91.62% 972.22% - -8.61% 6.98% -
Total Cost 95,095 0 67,219 43,393 20,989 54,942 34,565 124.01%
-
Net Worth 42,108 42,743 41,108 4,047,789 38,241 34,098 32,945 21.60%
Dividend
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 584 - - - - - - -
Div Payout % 19.69% - - - - - - -
Equity
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 42,108 42,743 41,108 4,047,789 38,241 34,098 32,945 21.60%
NOSH 233,937 233,571 233,571 232,631 223,636 213,118 209,841 9.04%
Ratio Analysis
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 2.36% 0.00% 0.05% -0.73% -2.97% 0.82% 5.19% -
ROE 7.06% 0.00% 3.18% 0.02% 0.64% 5.80% 8.03% -
Per Share
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 41.63 0.00 28.79 18.52 9.11 25.99 17.37 100.68%
EPS 1.27 0.00 0.56 0.38 0.11 0.93 1.26 0.63%
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.183 0.176 17.40 0.171 0.16 0.157 11.51%
Adjusted Per Share Value based on latest NOSH - 236,296
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 12.95 0.00 8.95 5.73 2.71 7.37 4.85 118.73%
EPS 0.40 0.00 0.17 0.12 0.03 0.26 0.35 11.22%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.056 0.0569 0.0547 5.384 0.0509 0.0454 0.0438 21.63%
Price Multiplier on Financial Quarter End Date
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.275 0.34 0.34 0.34 0.34 0.34 0.355 -
P/RPS 0.66 0.00 1.18 1.84 3.73 1.31 2.04 -59.31%
P/EPS 21.65 0.00 60.71 89.47 309.09 36.63 28.17 -18.92%
EY 4.62 0.00 1.65 1.12 0.32 2.73 3.55 23.36%
DY 0.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.86 1.93 0.02 1.99 2.13 2.26 -26.72%
Price Multiplier on Announcement Date
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 27/03/13 - 17/12/12 20/09/12 26/06/12 30/03/12 16/12/11 -
Price 0.30 0.00 0.34 0.34 0.34 0.34 0.34 -
P/RPS 0.72 0.00 1.18 1.84 3.73 1.31 1.96 -54.98%
P/EPS 23.62 0.00 60.71 89.47 309.09 36.63 26.98 -10.05%
EY 4.23 0.00 1.65 1.12 0.32 2.73 3.71 11.01%
DY 0.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.00 1.93 0.02 1.99 2.13 2.17 -18.83%

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