[CAREPLS] QoQ TTM Result on 31-Jul-2011 [#2]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
27-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- 115.77%
YoY- 67.76%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
TTM Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 65,219 55,396 47,913 46,867 46,905 47,431 35,976 48.72%
PBT -385 418 1,678 3,249 1,956 2,385 2,740 -
Tax -196 36 -163 -361 -555 389 412 -
NP -581 454 1,515 2,888 1,401 2,774 3,152 -
-
NP to SH 1,795 1,978 2,266 3,023 1,401 2,774 3,152 -31.31%
-
Tax Rate - -8.61% 9.71% 11.11% 28.37% -16.31% -15.04% -
Total Cost 65,800 54,942 46,398 43,979 45,504 44,657 32,824 59.05%
-
Net Worth 38,241 34,219 32,185 33,295 31,531 16,609 0 -
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 38,241 34,219 32,185 33,295 31,531 16,609 0 -
NOSH 223,636 213,870 205,000 210,733 214,499 114,545 82,317 94.81%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin -0.89% 0.82% 3.16% 6.16% 2.99% 5.85% 8.76% -
ROE 4.69% 5.78% 7.04% 9.08% 4.44% 16.70% 0.00% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 29.16 25.90 23.37 22.24 21.87 41.41 43.70 -23.65%
EPS 0.80 0.92 1.11 1.43 0.65 2.42 3.83 -64.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.171 0.16 0.157 0.158 0.147 0.145 0.00 -
Adjusted Per Share Value based on latest NOSH - 210,733
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 8.54 7.25 6.27 6.14 6.14 6.21 4.71 48.74%
EPS 0.24 0.26 0.30 0.40 0.18 0.36 0.41 -30.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0501 0.0448 0.0421 0.0436 0.0413 0.0217 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 - -
Price 0.34 0.34 0.355 0.475 0.375 0.355 0.00 -
P/RPS 1.17 1.31 1.52 2.14 1.71 0.86 0.00 -
P/EPS 42.36 36.76 32.12 33.11 57.41 14.66 0.00 -
EY 2.36 2.72 3.11 3.02 1.74 6.82 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.13 2.26 3.01 2.55 2.45 0.00 -
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 26/06/12 30/03/12 16/12/11 - - - - -
Price 0.34 0.34 0.34 0.00 0.00 0.00 0.00 -
P/RPS 1.17 1.31 1.45 0.00 0.00 0.00 0.00 -
P/EPS 42.36 36.76 30.76 0.00 0.00 0.00 0.00 -
EY 2.36 2.72 3.25 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 1.99 2.13 2.17 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