[CAREPLS] QoQ Quarter Result on 31-Dec-2012

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 CAGR
Revenue 36,510 0 30,141 0 24,172 22,696 20,383 79.11%
PBT 1,849 0 2,378 0 346 266 -230 -903.91%
Tax -11 0 -113 0 0 26 -376 -97.07%
NP 1,838 0 2,265 0 346 292 -606 -403.30%
-
NP to SH 1,218 0 1,663 0 424 638 246 395.12%
-
Tax Rate 0.59% - 4.75% - 0.00% -9.77% - -
Total Cost 34,672 0 27,876 0 23,826 22,404 20,989 65.19%
-
Net Worth 44,035 0 42,160 43,106 41,457 4,111,555 38,241 15.15%
Dividend
30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 CAGR
Div - - 585 - - - - -
Div Payout % - - 35.21% - - - - -
Equity
30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 44,035 0 42,160 43,106 41,457 4,111,555 38,241 15.15%
NOSH 234,230 234,225 234,225 235,555 235,555 236,296 223,636 4.73%
Ratio Analysis
30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 5.03% 0.00% 7.51% 0.00% 1.43% 1.29% -2.97% -
ROE 2.77% 0.00% 3.94% 0.00% 1.02% 0.02% 0.64% -
Per Share
30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 CAGR
RPS 15.59 0.00 12.87 0.00 10.26 9.60 9.11 71.13%
EPS 0.52 0.00 0.71 0.00 0.18 0.27 0.11 372.72%
DPS 0.00 0.00 0.25 0.00 0.00 0.00 0.00 -
NAPS 0.188 0.00 0.18 0.183 0.176 17.40 0.171 9.94%
Adjusted Per Share Value based on latest NOSH - 235,555
30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 CAGR
RPS 6.43 0.00 5.31 0.00 4.26 4.00 3.59 79.10%
EPS 0.21 0.00 0.29 0.00 0.07 0.11 0.04 424.99%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.00 -
NAPS 0.0775 0.00 0.0742 0.0759 0.073 7.2377 0.0673 15.15%
Price Multiplier on Financial Quarter End Date
30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 CAGR
Date 30/04/13 29/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 -
Price 0.305 0.30 0.275 0.34 0.34 0.34 0.34 -
P/RPS 1.96 0.00 2.14 0.00 3.31 3.54 3.73 -47.45%
P/EPS 58.65 0.00 38.73 0.00 188.89 125.93 309.09 -81.02%
EY 1.70 0.00 2.58 0.00 0.53 0.79 0.32 431.25%
DY 0.00 0.00 0.91 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.00 1.53 1.86 1.93 0.02 1.99 -18.59%
Price Multiplier on Announcement Date
30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 CAGR
Date 25/06/13 - 27/03/13 - 17/12/12 20/09/12 26/06/12 -
Price 0.32 0.00 0.30 0.00 0.34 0.34 0.34 -
P/RPS 2.05 0.00 2.33 0.00 3.31 3.54 3.73 -45.04%
P/EPS 61.54 0.00 42.25 0.00 188.89 125.93 309.09 -80.08%
EY 1.63 0.00 2.37 0.00 0.53 0.79 0.32 409.37%
DY 0.00 0.00 0.83 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.00 1.67 0.00 1.93 0.02 1.99 -14.57%

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