[CAREPLS] QoQ TTM Result on 31-Dec-2012

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012
Profit Trend
QoQ- 103.74%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
TTM Result
30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 CAGR
Revenue 66,651 54,313 77,009 67,251 86,189 75,508 65,219 2.19%
PBT 4,227 2,724 2,990 382 -1,233 -2,281 -385 -1197.92%
Tax -124 -113 -87 -350 -174 -170 -196 -36.73%
NP 4,103 2,611 2,903 32 -1,407 -2,451 -581 -806.19%
-
NP to SH 2,881 2,087 2,725 1,308 642 136 1,795 60.50%
-
Tax Rate 2.93% 4.15% 2.91% 91.62% - - - -
Total Cost 62,548 51,702 74,106 67,219 87,596 77,959 65,800 -4.94%
-
Net Worth 44,035 0 42,160 43,106 41,457 4,111,555 38,241 15.15%
Dividend
30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 CAGR
Div 585 585 585 - - - - -
Div Payout % 20.32% 28.06% 21.49% - - - - -
Equity
30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 44,035 0 42,160 43,106 41,457 4,111,555 38,241 15.15%
NOSH 234,230 234,225 234,225 235,555 235,555 236,296 223,636 4.73%
Ratio Analysis
30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 6.16% 4.81% 3.77% 0.05% -1.63% -3.25% -0.89% -
ROE 6.54% 0.00% 6.46% 3.03% 1.55% 0.00% 4.69% -
Per Share
30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 CAGR
RPS 28.46 23.19 32.88 28.55 36.59 31.95 29.16 -2.40%
EPS 1.23 0.89 1.16 0.56 0.27 0.06 0.80 53.74%
DPS 0.25 0.25 0.25 0.00 0.00 0.00 0.00 -
NAPS 0.188 0.00 0.18 0.183 0.176 17.40 0.171 9.94%
Adjusted Per Share Value based on latest NOSH - 235,555
30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 CAGR
RPS 9.51 7.75 10.99 9.60 12.30 10.78 9.31 2.14%
EPS 0.41 0.30 0.39 0.19 0.09 0.02 0.26 57.69%
DPS 0.08 0.08 0.08 0.00 0.00 0.00 0.00 -
NAPS 0.0629 0.00 0.0602 0.0615 0.0592 5.8689 0.0546 15.20%
Price Multiplier on Financial Quarter End Date
30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 CAGR
Date 30/04/13 29/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 -
Price 0.305 0.30 0.275 0.34 0.34 0.34 0.34 -
P/RPS 1.07 1.29 0.84 1.19 0.93 1.06 1.17 -8.54%
P/EPS 24.80 33.67 23.64 61.23 124.75 590.74 42.36 -41.45%
EY 4.03 2.97 4.23 1.63 0.80 0.17 2.36 70.76%
DY 0.82 0.83 0.91 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.00 1.53 1.86 1.93 0.02 1.99 -18.59%
Price Multiplier on Announcement Date
30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 CAGR
Date - - - - 17/12/12 20/09/12 26/06/12 -
Price 0.00 0.00 0.00 0.00 0.34 0.34 0.34 -
P/RPS 0.00 0.00 0.00 0.00 0.93 1.06 1.17 -
P/EPS 0.00 0.00 0.00 0.00 124.75 590.74 42.36 -
EY 0.00 0.00 0.00 0.00 0.80 0.17 2.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 1.93 0.02 1.99 -

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