[CAREPLS] QoQ Cumulative Quarter Result on 31-Oct-2011 [#3]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
16-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- -3.01%
YoY- -24.99%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Cumulative Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 43,079 20,383 55,396 36,458 22,967 10,560 47,226 -5.94%
PBT 36 -230 418 2,035 2,736 573 2,900 -94.65%
Tax -350 -376 36 -142 -145 -144 248 -
NP -314 -606 454 1,893 2,591 429 3,148 -
-
NP to SH 884 246 1,978 2,644 2,726 429 3,148 -57.15%
-
Tax Rate 972.22% - -8.61% 6.98% 5.30% 25.13% -8.55% -
Total Cost 43,393 20,989 54,942 34,565 20,376 10,131 44,078 -1.03%
-
Net Worth 4,047,789 38,241 34,098 32,945 33,131 31,531 16,598 3816.48%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 4,047,789 38,241 34,098 32,945 33,131 31,531 16,598 3816.48%
NOSH 232,631 223,636 213,118 209,841 209,692 214,499 114,472 60.50%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin -0.73% -2.97% 0.82% 5.19% 11.28% 4.06% 6.67% -
ROE 0.02% 0.64% 5.80% 8.03% 8.23% 1.36% 18.97% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 18.52 9.11 25.99 17.37 10.95 4.92 41.26 -41.40%
EPS 0.38 0.11 0.93 1.26 1.30 0.20 2.75 -73.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 17.40 0.171 0.16 0.157 0.158 0.147 0.145 2339.98%
Adjusted Per Share Value based on latest NOSH - 205,000
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 6.15 2.91 7.91 5.20 3.28 1.51 6.74 -5.92%
EPS 0.13 0.04 0.28 0.38 0.39 0.06 0.45 -56.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.7779 0.0546 0.0487 0.047 0.0473 0.045 0.0237 3815.63%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.34 0.34 0.34 0.355 0.475 0.375 0.355 -
P/RPS 1.84 3.73 1.31 2.04 4.34 7.62 0.86 66.11%
P/EPS 89.47 309.09 36.63 28.17 36.54 187.50 12.91 263.92%
EY 1.12 0.32 2.73 3.55 2.74 0.53 7.75 -72.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.99 2.13 2.26 3.01 2.55 2.45 -95.95%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 20/09/12 26/06/12 30/03/12 16/12/11 27/09/11 27/06/11 23/03/11 -
Price 0.34 0.34 0.34 0.34 0.29 0.41 0.345 -
P/RPS 1.84 3.73 1.31 1.96 2.65 8.33 0.84 68.74%
P/EPS 89.47 309.09 36.63 26.98 22.31 205.00 12.55 270.85%
EY 1.12 0.32 2.73 3.71 4.48 0.49 7.97 -73.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.99 2.13 2.17 1.84 2.79 2.38 -95.87%

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