[CAREPLS] QoQ TTM Result on 30-Sep-2022 [#1]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -47.89%
YoY- -142.66%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 139,692 212,991 261,564 325,126 377,645 541,239 700,315 -65.96%
PBT -157,410 -101,603 -123,576 -123,168 -79,087 90,493 276,038 -
Tax 9,732 1,472 1,496 4,031 -1,455 -30,712 -54,996 -
NP -147,678 -100,131 -122,080 -119,137 -80,542 59,781 221,042 -
-
NP to SH -147,712 -100,196 -122,119 -119,144 -80,560 59,794 221,032 -
-
Tax Rate - - - - - 33.94% 19.92% -
Total Cost 287,370 313,122 383,644 444,263 458,187 481,458 479,273 -28.96%
-
Net Worth 268,531 351,587 367,016 385,493 414,994 448,214 485,809 -32.72%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - 10,760 21,510 -
Div Payout % - - - - - 18.00% 9.73% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 268,531 351,587 367,016 385,493 414,994 448,214 485,809 -32.72%
NOSH 573,620 568,814 568,814 568,814 568,814 568,078 568,078 0.65%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -105.72% -47.01% -46.67% -36.64% -21.33% 11.05% 31.56% -
ROE -55.01% -28.50% -33.27% -30.91% -19.41% 13.34% 45.50% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 24.41 37.25 45.84 57.10 66.47 95.28 128.41 -67.03%
EPS -25.81 -17.52 -21.40 -20.92 -14.18 10.53 40.53 -
DPS 0.00 0.00 0.00 0.00 0.00 1.89 4.00 -
NAPS 0.4693 0.6149 0.6432 0.677 0.7304 0.789 0.8908 -34.84%
Adjusted Per Share Value based on latest NOSH - 568,814
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 18.58 28.33 34.79 43.25 50.23 71.99 93.15 -65.96%
EPS -19.65 -13.33 -16.24 -15.85 -10.72 7.95 29.40 -
DPS 0.00 0.00 0.00 0.00 0.00 1.43 2.86 -
NAPS 0.3572 0.4677 0.4882 0.5128 0.552 0.5962 0.6462 -32.71%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.275 0.30 0.475 0.245 0.445 0.66 1.04 -
P/RPS 1.13 0.81 1.04 0.43 0.67 0.69 0.81 24.92%
P/EPS -1.07 -1.71 -2.22 -1.17 -3.14 6.27 2.57 -
EY -93.87 -58.41 -45.06 -85.40 -31.86 15.95 38.97 -
DY 0.00 0.00 0.00 0.00 0.00 2.87 3.85 -
P/NAPS 0.59 0.49 0.74 0.36 0.61 0.84 1.17 -36.72%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 24/05/23 22/02/23 25/11/22 25/08/22 27/05/22 23/02/22 -
Price 0.275 0.305 0.315 0.475 0.325 0.565 0.825 -
P/RPS 1.13 0.82 0.69 0.83 0.49 0.59 0.64 46.23%
P/EPS -1.07 -1.74 -1.47 -2.27 -2.29 5.37 2.04 -
EY -93.87 -57.45 -67.94 -44.05 -43.63 18.63 49.13 -
DY 0.00 0.00 0.00 0.00 0.00 3.35 4.85 -
P/NAPS 0.59 0.50 0.49 0.70 0.44 0.72 0.93 -26.22%

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