[CAREPLS] QoQ Cumulative Quarter Result on 31-Mar-2013

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 CAGR
Revenue 70,334 0 36,510 0 97,392 0 67,251 6.17%
PBT 2,049 0 1,849 0 2,760 0 382 844.73%
Tax -1 0 -11 0 -463 0 -350 -99.96%
NP 2,048 0 1,838 0 2,297 0 32 25892.97%
-
NP to SH 1,205 0 1,218 0 2,971 0 1,308 -10.38%
-
Tax Rate 0.05% - 0.59% - 16.78% - 91.62% -
Total Cost 68,286 0 34,672 0 95,095 0 67,219 2.12%
-
Net Worth 4,371,078 0 44,035 0 42,108 42,743 41,108 51143.63%
Dividend
31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 CAGR
Div - - - - 584 - - -
Div Payout % - - - - 19.69% - - -
Equity
31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 CAGR
Net Worth 4,371,078 0 44,035 0 42,108 42,743 41,108 51143.63%
NOSH 236,274 234,230 234,230 233,937 233,937 233,571 233,571 1.55%
Ratio Analysis
31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 CAGR
NP Margin 2.91% 0.00% 5.03% 0.00% 2.36% 0.00% 0.05% -
ROE 0.03% 0.00% 2.77% 0.00% 7.06% 0.00% 3.18% -
Per Share
31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 CAGR
RPS 29.77 0.00 15.59 0.00 41.63 0.00 28.79 4.57%
EPS 0.51 0.00 0.52 0.00 1.27 0.00 0.56 -11.75%
DPS 0.00 0.00 0.00 0.00 0.25 0.00 0.00 -
NAPS 18.50 0.00 0.188 0.00 0.18 0.183 0.176 50360.40%
Adjusted Per Share Value based on latest NOSH - 234,225
31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 CAGR
RPS 12.38 0.00 6.43 0.00 17.14 0.00 11.84 6.14%
EPS 0.21 0.00 0.21 0.00 0.52 0.00 0.23 -11.45%
DPS 0.00 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 7.6945 0.00 0.0775 0.00 0.0741 0.0752 0.0724 51108.88%
Price Multiplier on Financial Quarter End Date
31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 CAGR
Date 31/07/13 28/06/13 30/04/13 29/03/13 31/01/13 31/12/12 31/10/12 -
Price 0.335 0.335 0.305 0.30 0.275 0.34 0.34 -
P/RPS 1.13 0.00 1.96 0.00 0.66 0.00 1.18 -5.62%
P/EPS 65.69 0.00 58.65 0.00 21.65 0.00 60.71 11.11%
EY 1.52 0.00 1.70 0.00 4.62 0.00 1.65 -10.39%
DY 0.00 0.00 0.00 0.00 0.91 0.00 0.00 -
P/NAPS 0.02 0.00 1.62 0.00 1.53 1.86 1.93 -99.77%
Price Multiplier on Announcement Date
31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 CAGR
Date 13/09/13 - 25/06/13 - 27/03/13 - 17/12/12 -
Price 0.35 0.00 0.32 0.00 0.30 0.00 0.34 -
P/RPS 1.18 0.00 2.05 0.00 0.72 0.00 1.18 0.00%
P/EPS 68.63 0.00 61.54 0.00 23.62 0.00 60.71 17.81%
EY 1.46 0.00 1.63 0.00 4.23 0.00 1.65 -15.08%
DY 0.00 0.00 0.00 0.00 0.83 0.00 0.00 -
P/NAPS 0.02 0.00 1.70 0.00 1.67 0.00 1.93 -99.77%

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