[CAREPLS] QoQ TTM Result on 31-Jan-2011 [#4]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
23-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jan-2011 [#4]
Profit Trend
QoQ- -11.99%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
TTM Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 31/07/10 CAGR
Revenue 47,913 46,867 46,905 47,431 35,976 23,531 11,086 221.89%
PBT 1,678 3,249 1,956 2,385 2,740 1,871 1,002 50.95%
Tax -163 -361 -555 389 412 606 800 -
NP 1,515 2,888 1,401 2,774 3,152 2,477 1,802 -12.93%
-
NP to SH 2,266 3,023 1,401 2,774 3,152 2,477 1,802 20.08%
-
Tax Rate 9.71% 11.11% 28.37% -16.31% -15.04% -32.39% -79.84% -
Total Cost 46,398 43,979 45,504 44,657 32,824 21,054 9,284 261.48%
-
Net Worth 32,185 33,295 31,531 16,609 0 9,054 0 -
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 31/07/10 CAGR
Net Worth 32,185 33,295 31,531 16,609 0 9,054 0 -
NOSH 205,000 210,733 214,499 114,545 82,317 82,317 36,257 298.93%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 31/07/10 CAGR
NP Margin 3.16% 6.16% 2.99% 5.85% 8.76% 10.53% 16.25% -
ROE 7.04% 9.08% 4.44% 16.70% 0.00% 27.36% 0.00% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 31/07/10 CAGR
RPS 23.37 22.24 21.87 41.41 43.70 28.59 30.58 -19.32%
EPS 1.11 1.43 0.65 2.42 3.83 3.01 4.97 -69.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.157 0.158 0.147 0.145 0.00 0.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 114,545
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 31/07/10 CAGR
RPS 6.27 6.14 6.14 6.21 4.71 3.08 1.45 222.02%
EPS 0.30 0.40 0.18 0.36 0.41 0.32 0.24 19.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0421 0.0436 0.0413 0.0217 0.00 0.0119 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 31/07/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 - - - -
Price 0.355 0.475 0.375 0.355 0.00 0.00 0.00 -
P/RPS 1.52 2.14 1.71 0.86 0.00 0.00 0.00 -
P/EPS 32.12 33.11 57.41 14.66 0.00 0.00 0.00 -
EY 3.11 3.02 1.74 6.82 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 3.01 2.55 2.45 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 31/07/10 CAGR
Date 16/12/11 - - - - - - -
Price 0.34 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 30.76 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 3.25 0.00 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 2.17 0.00 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