[CAREPLS] QoQ TTM Result on 31-Mar-2013

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013
Profit Trend
QoQ- -23.41%
YoY- 225.08%
View:
Show?
TTM Result
31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 CAGR
Revenue 70,334 66,651 66,651 54,313 77,009 67,251 86,189 -23.79%
PBT 2,049 4,227 4,227 2,724 2,990 382 -1,233 -
Tax -1 -124 -124 -113 -87 -350 -174 -99.89%
NP 2,048 4,103 4,103 2,611 2,903 32 -1,407 -
-
NP to SH 1,205 2,881 2,881 2,087 2,725 1,308 642 132.06%
-
Tax Rate 0.05% 2.93% 2.93% 4.15% 2.91% 91.62% - -
Total Cost 68,286 62,548 62,548 51,702 74,106 67,219 87,596 -28.31%
-
Net Worth 2,405,000 0 44,035 0 42,160 43,106 41,457 22693.76%
Dividend
31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 CAGR
Div - 585 585 585 585 - - -
Div Payout % - 20.32% 20.32% 28.06% 21.49% - - -
Equity
31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 CAGR
Net Worth 2,405,000 0 44,035 0 42,160 43,106 41,457 22693.76%
NOSH 130,000 234,230 234,230 234,225 234,225 235,555 235,555 -54.82%
Ratio Analysis
31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 CAGR
NP Margin 2.91% 6.16% 6.16% 4.81% 3.77% 0.05% -1.63% -
ROE 0.05% 0.00% 6.54% 0.00% 6.46% 3.03% 1.55% -
Per Share
31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 CAGR
RPS 54.10 28.46 28.46 23.19 32.88 28.55 36.59 68.68%
EPS 0.93 1.23 1.23 0.89 1.16 0.56 0.27 422.54%
DPS 0.00 0.25 0.25 0.25 0.25 0.00 0.00 -
NAPS 18.50 0.00 0.188 0.00 0.18 0.183 0.176 50360.40%
Adjusted Per Share Value based on latest NOSH - 234,225
31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 CAGR
RPS 12.38 11.73 11.73 9.56 13.56 11.84 15.17 -23.79%
EPS 0.21 0.51 0.51 0.37 0.48 0.23 0.11 137.39%
DPS 0.00 0.10 0.10 0.10 0.10 0.00 0.00 -
NAPS 4.2336 0.00 0.0775 0.00 0.0742 0.0759 0.073 22684.62%
Price Multiplier on Financial Quarter End Date
31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 CAGR
Date 31/07/13 28/06/13 30/04/13 29/03/13 31/01/13 31/12/12 31/10/12 -
Price 0.335 0.335 0.305 0.30 0.275 0.34 0.34 -
P/RPS 0.62 1.18 1.07 1.29 0.84 1.19 0.93 -41.84%
P/EPS 36.14 27.24 24.80 33.67 23.64 61.23 124.75 -80.91%
EY 2.77 3.67 4.03 2.97 4.23 1.63 0.80 426.21%
DY 0.00 0.75 0.82 0.83 0.91 0.00 0.00 -
P/NAPS 0.02 0.00 1.62 0.00 1.53 1.86 1.93 -99.77%
Price Multiplier on Announcement Date
31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 CAGR
Date - - - - - - 17/12/12 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.34 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.93 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 124.75 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.80 -
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 0.00 1.93 -

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