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

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
20-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012
Profit Trend
QoQ- 159.35%
YoY- -72.22%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 30,141 0 24,172 22,696 20,383 18,938 13,491 89.76%
PBT 2,378 0 346 266 -230 -1,615 -702 -
Tax -113 0 0 26 -376 176 4 -
NP 2,265 0 346 292 -606 -1,439 -698 -
-
NP to SH 1,663 0 424 638 246 -666 -82 -
-
Tax Rate 4.75% - 0.00% -9.77% - - - -
Total Cost 27,876 0 23,826 22,404 20,989 20,377 14,189 71.28%
-
Net Worth 42,160 43,106 41,457 4,111,555 38,241 34,219 32,185 24.00%
Dividend
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 585 - - - - - - -
Div Payout % 35.21% - - - - - - -
Equity
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 42,160 43,106 41,457 4,111,555 38,241 34,219 32,185 24.00%
NOSH 234,225 235,555 235,555 236,296 223,636 213,870 205,000 11.20%
Ratio Analysis
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 7.51% 0.00% 1.43% 1.29% -2.97% -7.60% -5.17% -
ROE 3.94% 0.00% 1.02% 0.02% 0.64% -1.95% -0.25% -
Per Share
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 12.87 0.00 10.26 9.60 9.11 8.85 6.58 70.68%
EPS 0.71 0.00 0.18 0.27 0.11 -0.31 -0.04 -
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.183 0.176 17.40 0.171 0.16 0.157 11.51%
Adjusted Per Share Value based on latest NOSH - 236,296
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 4.01 0.00 3.22 3.02 2.71 2.52 1.79 90.17%
EPS 0.22 0.00 0.06 0.08 0.03 -0.09 -0.01 -
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0561 0.0573 0.0551 5.4689 0.0509 0.0455 0.0428 24.06%
Price Multiplier on Financial Quarter End Date
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.275 0.34 0.34 0.34 0.34 0.34 0.355 -
P/RPS 2.14 0.00 3.31 3.54 3.73 3.84 5.39 -52.10%
P/EPS 38.73 0.00 188.89 125.93 309.09 -109.18 -887.50 -
EY 2.58 0.00 0.53 0.79 0.32 -0.92 -0.11 -
DY 0.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.86 1.93 0.02 1.99 2.13 2.26 -26.72%
Price Multiplier on Announcement Date
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 27/03/13 - 17/12/12 20/09/12 26/06/12 30/03/12 16/12/11 -
Price 0.30 0.00 0.34 0.34 0.34 0.34 0.34 -
P/RPS 2.33 0.00 3.31 3.54 3.73 3.84 5.17 -47.01%
P/EPS 42.25 0.00 188.89 125.93 309.09 -109.18 -850.00 -
EY 2.37 0.00 0.53 0.79 0.32 -0.92 -0.12 -
DY 0.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.00 1.93 0.02 1.99 2.13 2.17 -18.83%

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