[CAREPLS] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 297.17%
YoY- 486.67%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 314,283 314,382 322,575 316,016 294,670 267,424 229,436 23.41%
PBT 4,123 629 5,760 6,459 4,394 9,035 5,122 -13.50%
Tax -3,117 -3,065 -2,923 1,968 2,102 2,011 1,898 -
NP 1,006 -2,436 2,837 8,427 6,496 11,046 7,020 -72.71%
-
NP to SH -3,173 -5,901 -1,918 696 -353 3,119 159 -
-
Tax Rate 75.60% 487.28% 50.75% -30.47% -47.84% -22.26% -37.06% -
Total Cost 313,277 316,818 319,738 307,589 288,174 256,378 222,416 25.73%
-
Net Worth 97,069 97,727 97,980 98,790 93,269 96,700 93,135 2.80%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 97,069 97,727 97,980 98,790 93,269 96,700 93,135 2.80%
NOSH 506,359 506,359 506,359 506,359 483,259 483,260 484,324 3.01%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 0.32% -0.77% 0.88% 2.67% 2.20% 4.13% 3.06% -
ROE -3.27% -6.04% -1.96% 0.70% -0.38% 3.23% 0.17% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 62.07 62.09 63.70 62.41 60.98 55.34 47.37 19.80%
EPS -0.63 -1.17 -0.38 0.14 -0.07 0.65 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1917 0.193 0.1935 0.1951 0.193 0.2001 0.1923 -0.20%
Adjusted Per Share Value based on latest NOSH - 506,359
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 44.86 44.88 46.05 45.11 42.06 38.17 32.75 23.40%
EPS -0.45 -0.84 -0.27 0.10 -0.05 0.45 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1386 0.1395 0.1399 0.141 0.1331 0.138 0.1329 2.84%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.23 0.25 0.325 0.325 0.41 0.31 0.255 -
P/RPS 0.37 0.40 0.51 0.52 0.67 0.56 0.54 -22.33%
P/EPS -36.70 -21.45 -85.80 236.45 -561.29 48.03 776.75 -
EY -2.72 -4.66 -1.17 0.42 -0.18 2.08 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.30 1.68 1.67 2.12 1.55 1.33 -6.64%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 07/09/18 28/05/18 26/02/18 24/11/17 30/08/17 26/05/17 23/02/17 -
Price 0.21 0.22 0.29 0.345 0.33 0.295 0.275 -
P/RPS 0.34 0.35 0.46 0.55 0.54 0.53 0.58 -30.02%
P/EPS -33.51 -18.88 -76.56 251.00 -451.77 45.71 837.67 -
EY -2.98 -5.30 -1.31 0.40 -0.22 2.19 0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.14 1.50 1.77 1.71 1.47 1.43 -16.08%

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