[CAREPLS] QoQ Quarter Result on 31-Mar-2013

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 CAGR
Revenue 33,824 0 36,510 0 30,141 0 24,172 56.70%
PBT 200 0 1,849 0 2,378 0 346 -51.94%
Tax 10 0 -11 0 -113 0 0 -
NP 210 0 1,838 0 2,265 0 346 -48.70%
-
NP to SH -13 0 1,218 0 1,663 0 424 -
-
Tax Rate -5.00% - 0.59% - 4.75% - 0.00% -
Total Cost 33,614 0 34,672 0 27,876 0 23,826 58.43%
-
Net Worth 2,405,000 0 44,035 0 42,160 43,106 41,457 22693.76%
Dividend
31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 CAGR
Div - - - - 585 - - -
Div Payout % - - - - 35.21% - - -
Equity
31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 CAGR
Net Worth 2,405,000 0 44,035 0 42,160 43,106 41,457 22693.76%
NOSH 130,000 234,230 234,230 234,225 234,225 235,555 235,555 -54.82%
Ratio Analysis
31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 CAGR
NP Margin 0.62% 0.00% 5.03% 0.00% 7.51% 0.00% 1.43% -
ROE 0.00% 0.00% 2.77% 0.00% 3.94% 0.00% 1.02% -
Per Share
31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 CAGR
RPS 26.02 0.00 15.59 0.00 12.87 0.00 10.26 247.02%
EPS -0.01 0.00 0.52 0.00 0.71 0.00 0.18 -
DPS 0.00 0.00 0.00 0.00 0.25 0.00 0.00 -
NAPS 18.50 0.00 0.188 0.00 0.18 0.183 0.176 50360.40%
Adjusted Per Share Value based on latest NOSH - 234,225
31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 CAGR
RPS 5.95 0.00 6.43 0.00 5.31 0.00 4.26 56.31%
EPS 0.00 0.00 0.21 0.00 0.29 0.00 0.07 -
DPS 0.00 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 4.2336 0.00 0.0775 0.00 0.0742 0.0759 0.073 22684.62%
Price Multiplier on Financial Quarter End Date
31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 CAGR
Date 31/07/13 28/06/13 30/04/13 29/03/13 31/01/13 31/12/12 31/10/12 -
Price 0.335 0.335 0.305 0.30 0.275 0.34 0.34 -
P/RPS 1.29 0.00 1.96 0.00 2.14 0.00 3.31 -71.63%
P/EPS -3,350.00 0.00 58.65 0.00 38.73 0.00 188.89 -
EY -0.03 0.00 1.70 0.00 2.58 0.00 0.53 -
DY 0.00 0.00 0.00 0.00 0.91 0.00 0.00 -
P/NAPS 0.02 0.00 1.62 0.00 1.53 1.86 1.93 -99.77%
Price Multiplier on Announcement Date
31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 CAGR
Date 13/09/13 - 25/06/13 - 27/03/13 - 17/12/12 -
Price 0.35 0.00 0.32 0.00 0.30 0.00 0.34 -
P/RPS 1.35 0.00 2.05 0.00 2.33 0.00 3.31 -69.85%
P/EPS -3,500.00 0.00 61.54 0.00 42.25 0.00 188.89 -
EY -0.03 0.00 1.63 0.00 2.37 0.00 0.53 -
DY 0.00 0.00 0.00 0.00 0.83 0.00 0.00 -
P/NAPS 0.02 0.00 1.70 0.00 1.67 0.00 1.93 -99.77%

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