[CAREPLS] QoQ TTM Result on 31-Jan-2013 [#4]

Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- 108.33%
YoY- 37.77%
View:
Show?
TTM Result
30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 CAGR
Revenue 66,651 66,651 54,313 77,009 67,251 86,189 75,508 -12.74%
PBT 4,227 4,227 2,724 2,990 382 -1,233 -2,281 -
Tax -124 -124 -113 -87 -350 -174 -170 -29.16%
NP 4,103 4,103 2,611 2,903 32 -1,407 -2,451 -
-
NP to SH 2,881 2,881 2,087 2,725 1,308 642 136 2712.39%
-
Tax Rate 2.93% 2.93% 4.15% 2.91% 91.62% - - -
Total Cost 62,548 62,548 51,702 74,106 67,219 87,596 77,959 -21.39%
-
Net Worth 0 44,035 0 42,160 43,106 41,457 4,111,555 -
Dividend
30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 CAGR
Div 585 585 585 585 - - - -
Div Payout % 20.32% 20.32% 28.06% 21.49% - - - -
Equity
30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 CAGR
Net Worth 0 44,035 0 42,160 43,106 41,457 4,111,555 -
NOSH 234,230 234,230 234,225 234,225 235,555 235,555 236,296 -0.95%
Ratio Analysis
30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 CAGR
NP Margin 6.16% 6.16% 4.81% 3.77% 0.05% -1.63% -3.25% -
ROE 0.00% 6.54% 0.00% 6.46% 3.03% 1.55% 0.00% -
Per Share
30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 CAGR
RPS 28.46 28.46 23.19 32.88 28.55 36.59 31.95 -11.87%
EPS 1.23 1.23 0.89 1.16 0.56 0.27 0.06 2613.33%
DPS 0.25 0.25 0.25 0.25 0.00 0.00 0.00 -
NAPS 0.00 0.188 0.00 0.18 0.183 0.176 17.40 -
Adjusted Per Share Value based on latest NOSH - 234,225
30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 CAGR
RPS 11.73 11.73 9.56 13.56 11.84 15.17 13.29 -12.75%
EPS 0.51 0.51 0.37 0.48 0.23 0.11 0.02 3344.19%
DPS 0.10 0.10 0.10 0.10 0.00 0.00 0.00 -
NAPS 0.00 0.0775 0.00 0.0742 0.0759 0.073 7.2377 -
Price Multiplier on Financial Quarter End Date
30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 CAGR
Date 28/06/13 30/04/13 29/03/13 31/01/13 31/12/12 31/10/12 31/07/12 -
Price 0.335 0.305 0.30 0.275 0.34 0.34 0.34 -
P/RPS 1.18 1.07 1.29 0.84 1.19 0.93 1.06 12.43%
P/EPS 27.24 24.80 33.67 23.64 61.23 124.75 590.74 -96.53%
EY 3.67 4.03 2.97 4.23 1.63 0.80 0.17 2771.12%
DY 0.75 0.82 0.83 0.91 0.00 0.00 0.00 -
P/NAPS 0.00 1.62 0.00 1.53 1.86 1.93 0.02 -
Price Multiplier on Announcement Date
30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 CAGR
Date - - - - - 17/12/12 20/09/12 -
Price 0.00 0.00 0.00 0.00 0.00 0.34 0.34 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.93 1.06 -
P/EPS 0.00 0.00 0.00 0.00 0.00 124.75 590.74 -
EY 0.00 0.00 0.00 0.00 0.00 0.80 0.17 -
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 0.00 1.93 0.02 -

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