[CAREPLS] QoQ Quarter Result on 30-Apr-2011 [#1]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
27-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- 213.49%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
Revenue 18,938 13,491 12,407 10,560 11,455 12,445 12,445 39.73%
PBT -1,615 -702 2,162 573 -355 869 869 -
Tax 176 4 0 -144 -23 -194 -194 -
NP -1,439 -698 2,162 429 -378 675 675 -
-
NP to SH -666 -82 2,297 429 -378 675 675 -
-
Tax Rate - - 0.00% 25.13% - 22.32% 22.32% -
Total Cost 20,377 14,189 10,245 10,131 11,833 11,770 11,770 54.86%
-
Net Worth 34,219 32,185 33,295 31,531 16,609 0 9,054 188.52%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
Net Worth 34,219 32,185 33,295 31,531 16,609 0 9,054 188.52%
NOSH 213,870 205,000 210,733 214,499 114,545 82,317 82,317 114.02%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
NP Margin -7.60% -5.17% 17.43% 4.06% -3.30% 5.42% 5.42% -
ROE -1.95% -0.25% 6.90% 1.36% -2.28% 0.00% 7.45% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
RPS 8.85 6.58 5.89 4.92 10.00 15.12 15.12 -34.74%
EPS -0.31 -0.04 1.09 0.20 -0.33 0.82 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.157 0.158 0.147 0.145 0.00 0.11 34.79%
Adjusted Per Share Value based on latest NOSH - 214,499
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
RPS 2.48 1.77 1.62 1.38 1.50 1.63 1.63 39.71%
EPS -0.09 -0.01 0.30 0.06 -0.05 0.09 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0448 0.0421 0.0436 0.0413 0.0217 0.00 0.0119 187.62%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 - - -
Price 0.34 0.355 0.475 0.375 0.355 0.00 0.00 -
P/RPS 3.84 5.39 8.07 7.62 3.55 0.00 0.00 -
P/EPS -109.18 -887.50 43.58 187.50 -107.58 0.00 0.00 -
EY -0.92 -0.11 2.29 0.53 -0.93 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.26 3.01 2.55 2.45 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
Date 30/03/12 16/12/11 27/09/11 27/06/11 23/03/11 - 01/12/10 -
Price 0.34 0.34 0.29 0.41 0.345 0.00 0.00 -
P/RPS 3.84 5.17 4.93 8.33 3.45 0.00 0.00 -
P/EPS -109.18 -850.00 26.61 205.00 -104.55 0.00 0.00 -
EY -0.92 -0.12 3.76 0.49 -0.96 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.17 1.84 2.79 2.38 0.00 0.00 -

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