[CAREPLS] QoQ Quarter Result on 31-Dec-2018 [#4]

Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -243.89%
YoY- -104.99%
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 84,339 86,898 85,149 89,979 89,432 80,452 78,848 4.58%
PBT -6,294 -2,161 795 401 3,583 849 1,259 -
Tax 10 107 -277 -1,420 -288 -276 -336 -
NP -6,284 -2,054 518 -1,019 3,295 573 923 -
-
NP to SH -4,936 -1,961 363 -1,685 1,171 -684 -225 682.19%
-
Tax Rate - - 34.84% 354.11% 8.04% 32.51% 26.69% -
Total Cost 90,623 88,952 84,631 90,998 86,137 79,879 77,925 10.57%
-
Net Worth 95,379 100,320 102,286 101,914 103,615 97,069 97,727 -1.60%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 95,379 100,320 102,286 101,914 103,615 97,069 97,727 -1.60%
NOSH 531,359 531,359 531,359 531,359 531,359 506,359 506,359 3.26%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -7.45% -2.36% 0.61% -1.13% 3.68% 0.71% 1.17% -
ROE -5.18% -1.95% 0.35% -1.65% 1.13% -0.70% -0.23% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 15.87 16.35 16.02 16.93 16.83 15.89 15.57 1.27%
EPS -0.93 -0.37 0.07 -0.32 0.22 -0.14 -0.04 713.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1795 0.1888 0.1925 0.1918 0.195 0.1917 0.193 -4.71%
Adjusted Per Share Value based on latest NOSH - 531,359
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 14.85 15.30 14.99 15.84 15.74 14.16 13.88 4.60%
EPS -0.87 -0.35 0.06 -0.30 0.21 -0.12 -0.04 677.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1679 0.1766 0.1801 0.1794 0.1824 0.1709 0.172 -1.59%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.13 0.155 0.16 0.205 0.23 0.23 0.25 -
P/RPS 0.82 0.95 1.00 1.21 1.37 1.45 1.61 -36.19%
P/EPS -13.99 -42.00 234.21 -64.65 104.37 -170.27 -562.62 -91.46%
EY -7.15 -2.38 0.43 -1.55 0.96 -0.59 -0.18 1061.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.82 0.83 1.07 1.18 1.20 1.30 -32.53%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 06/11/19 23/08/19 24/05/19 26/02/19 19/11/18 07/09/18 28/05/18 -
Price 0.14 0.145 0.16 0.19 0.205 0.21 0.22 -
P/RPS 0.88 0.89 1.00 1.12 1.22 1.32 1.41 -26.94%
P/EPS -15.07 -39.29 234.21 -59.92 93.02 -155.46 -495.11 -90.23%
EY -6.64 -2.55 0.43 -1.67 1.08 -0.64 -0.20 930.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.77 0.83 0.99 1.05 1.10 1.14 -22.33%

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