[CAREPLS] QoQ Quarter Result on 30-Jun-2020 [#2]

Announcement Date
24-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 3073.71%
YoY- 1946.61%
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 241,333 129,331 122,705 118,898 104,696 108,727 84,339 101.42%
PBT 147,916 59,529 49,733 38,119 1,206 -272 -6,294 -
Tax -24,373 -17,247 -6,877 -1,907 -65 274 10 -
NP 123,543 42,282 42,856 36,212 1,141 2 -6,284 -
-
NP to SH 123,543 42,297 42,856 36,212 1,141 783 -4,936 -
-
Tax Rate 16.48% 28.97% 13.83% 5.00% 5.39% - - -
Total Cost 117,790 87,049 79,849 82,686 103,555 108,725 90,623 19.08%
-
Net Worth 374,595 262,093 185,362 142,709 97,770 96,654 95,379 148.72%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 10,750 10,750 - - 2,656 - - -
Div Payout % 8.70% 25.42% - - 232.85% - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 374,595 262,093 185,362 142,709 97,770 96,654 95,379 148.72%
NOSH 550,079 550,079 540,359 540,359 531,359 531,359 531,359 2.33%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 51.19% 32.69% 34.93% 30.46% 1.09% 0.00% -7.45% -
ROE 32.98% 16.14% 23.12% 25.37% 1.17% 0.81% -5.18% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 44.90 24.06 22.90 22.00 19.70 20.46 15.87 99.91%
EPS 22.98 7.87 8.00 6.70 0.21 0.15 -0.93 -
DPS 2.00 2.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.6969 0.4876 0.3459 0.2641 0.184 0.1819 0.1795 146.81%
Adjusted Per Share Value based on latest NOSH - 540,359
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 42.12 22.57 21.41 20.75 18.27 18.97 14.72 101.42%
EPS 21.56 7.38 7.48 6.32 0.20 0.14 -0.86 -
DPS 1.88 1.88 0.00 0.00 0.46 0.00 0.00 -
NAPS 0.6537 0.4574 0.3235 0.249 0.1706 0.1687 0.1664 148.76%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.27 2.07 2.98 1.42 0.275 0.16 0.13 -
P/RPS 2.83 8.60 13.01 6.45 1.40 0.78 0.82 128.20%
P/EPS 5.53 26.31 37.26 21.19 128.07 108.58 -13.99 -
EY 18.10 3.80 2.68 4.72 0.78 0.92 -7.15 -
DY 1.57 0.97 0.00 0.00 1.82 0.00 0.00 -
P/NAPS 1.82 4.25 8.62 5.38 1.49 0.88 0.72 85.45%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 07/05/21 19/02/21 23/10/20 24/07/20 05/06/20 16/03/20 06/11/19 -
Price 2.41 2.04 3.78 2.46 1.63 0.225 0.14 -
P/RPS 5.37 8.48 16.51 11.18 8.27 1.10 0.88 233.56%
P/EPS 10.49 25.92 47.27 36.71 759.09 152.69 -15.07 -
EY 9.54 3.86 2.12 2.72 0.13 0.65 -6.64 -
DY 0.83 0.98 0.00 0.00 0.31 0.00 0.00 -
P/NAPS 3.46 4.18 10.93 9.31 8.86 1.24 0.78 169.72%

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
1 person likes this. Showing 0 of 0 comments

Post a Comment