[CAREPLS] QoQ Quarter Result on 30-Sep-2013

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 CAGR
Revenue 37,413 24,812 33,913 0 33,824 0 36,510 2.69%
PBT 2,200 898 -104 0 200 0 1,849 20.84%
Tax -143 -326 -11 0 10 0 -11 1535.68%
NP 2,057 572 -115 0 210 0 1,838 13.04%
-
NP to SH 1,234 122 -54 0 -13 0 1,218 1.43%
-
Tax Rate 6.50% 36.30% - - -5.00% - 0.59% -
Total Cost 35,356 24,240 34,028 0 33,614 0 34,672 2.15%
-
Net Worth 44,470 45,384 49,950 0 2,405,000 0 44,035 1.07%
Dividend
31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 CAGR
Net Worth 44,470 45,384 49,950 0 2,405,000 0 44,035 1.07%
NOSH 232,830 243,999 270,000 130,000 130,000 234,230 234,230 -0.65%
Ratio Analysis
31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 CAGR
NP Margin 5.50% 2.31% -0.34% 0.00% 0.62% 0.00% 5.03% -
ROE 2.77% 0.27% -0.11% 0.00% 0.00% 0.00% 2.77% -
Per Share
31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 CAGR
RPS 16.07 10.17 12.56 0.00 26.02 0.00 15.59 3.35%
EPS 0.53 0.05 -0.02 0.00 -0.01 0.00 0.52 2.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.191 0.186 0.185 0.00 18.50 0.00 0.188 1.73%
Adjusted Per Share Value based on latest NOSH - 130,000
31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 CAGR
RPS 6.59 4.37 5.97 0.00 5.95 0.00 6.43 2.71%
EPS 0.22 0.02 -0.01 0.00 0.00 0.00 0.21 5.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0783 0.0799 0.0879 0.00 4.2336 0.00 0.0775 1.12%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 CAGR
Date 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 28/06/13 30/04/13 -
Price 0.335 0.31 0.335 0.335 0.335 0.335 0.305 -
P/RPS 2.08 3.05 2.67 0.00 1.29 0.00 1.96 6.68%
P/EPS 63.21 620.00 -1,675.00 0.00 -3,350.00 0.00 58.65 8.50%
EY 1.58 0.16 -0.06 0.00 -0.03 0.00 1.70 -7.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.67 1.81 0.00 0.02 0.00 1.62 8.77%
Price Multiplier on Announcement Date
31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 CAGR
Date 29/05/14 28/02/14 12/12/13 - 13/09/13 - 25/06/13 -
Price 0.325 0.32 0.31 0.00 0.35 0.00 0.32 -
P/RPS 2.02 3.15 2.47 0.00 1.35 0.00 2.05 -1.59%
P/EPS 61.32 640.00 -1,550.00 0.00 -3,500.00 0.00 61.54 -0.38%
EY 1.63 0.16 -0.06 0.00 -0.03 0.00 1.63 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.72 1.68 0.00 0.02 0.00 1.70 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