[CAREPLS] QoQ TTM Result on 30-Apr-2011 [#1]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
27-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- -49.5%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
TTM Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
Revenue 55,396 47,913 46,867 46,905 47,431 35,976 23,531 97.84%
PBT 418 1,678 3,249 1,956 2,385 2,740 1,871 -69.71%
Tax 36 -163 -361 -555 389 412 606 -89.46%
NP 454 1,515 2,888 1,401 2,774 3,152 2,477 -74.13%
-
NP to SH 1,978 2,266 3,023 1,401 2,774 3,152 2,477 -16.41%
-
Tax Rate -8.61% 9.71% 11.11% 28.37% -16.31% -15.04% -32.39% -
Total Cost 54,942 46,398 43,979 45,504 44,657 32,824 21,054 114.77%
-
Net Worth 34,219 32,185 33,295 31,531 16,609 0 9,054 188.52%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
Net Worth 34,219 32,185 33,295 31,531 16,609 0 9,054 188.52%
NOSH 213,870 205,000 210,733 214,499 114,545 82,317 82,317 114.02%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
NP Margin 0.82% 3.16% 6.16% 2.99% 5.85% 8.76% 10.53% -
ROE 5.78% 7.04% 9.08% 4.44% 16.70% 0.00% 27.36% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
RPS 25.90 23.37 22.24 21.87 41.41 43.70 28.59 -7.57%
EPS 0.92 1.11 1.43 0.65 2.42 3.83 3.01 -61.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.157 0.158 0.147 0.145 0.00 0.11 34.79%
Adjusted Per Share Value based on latest NOSH - 214,499
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
RPS 7.25 6.27 6.14 6.14 6.21 4.71 3.08 97.83%
EPS 0.26 0.30 0.40 0.18 0.36 0.41 0.32 -15.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0448 0.0421 0.0436 0.0413 0.0217 0.00 0.0119 187.62%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 - - -
Price 0.34 0.355 0.475 0.375 0.355 0.00 0.00 -
P/RPS 1.31 1.52 2.14 1.71 0.86 0.00 0.00 -
P/EPS 36.76 32.12 33.11 57.41 14.66 0.00 0.00 -
EY 2.72 3.11 3.02 1.74 6.82 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.26 3.01 2.55 2.45 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
Date 30/03/12 16/12/11 - - - - - -
Price 0.34 0.34 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.31 1.45 0.00 0.00 0.00 0.00 0.00 -
P/EPS 36.76 30.76 0.00 0.00 0.00 0.00 0.00 -
EY 2.72 3.25 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.17 0.00 0.00 0.00 0.00 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