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

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
17-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012
Profit Trend
QoQ- 372.06%
YoY- -71.67%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
TTM Result
31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 54,313 77,009 67,251 86,189 75,508 65,219 55,396 -1.68%
PBT 2,724 2,990 382 -1,233 -2,281 -385 418 400.15%
Tax -113 -87 -350 -174 -170 -196 36 -
NP 2,611 2,903 32 -1,407 -2,451 -581 454 349.25%
-
NP to SH 2,087 2,725 1,308 642 136 1,795 1,978 4.71%
-
Tax Rate 4.15% 2.91% 91.62% - - - -8.61% -
Total Cost 51,702 74,106 67,219 87,596 77,959 65,800 54,942 -5.08%
-
Net Worth 0 42,160 43,106 41,457 4,111,555 38,241 34,219 -
Dividend
31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 585 585 - - - - - -
Div Payout % 28.06% 21.49% - - - - - -
Equity
31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 0 42,160 43,106 41,457 4,111,555 38,241 34,219 -
NOSH 234,225 234,225 235,555 235,555 236,296 223,636 213,870 8.12%
Ratio Analysis
31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 4.81% 3.77% 0.05% -1.63% -3.25% -0.89% 0.82% -
ROE 0.00% 6.46% 3.03% 1.55% 0.00% 4.69% 5.78% -
Per Share
31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 23.19 32.88 28.55 36.59 31.95 29.16 25.90 -9.05%
EPS 0.89 1.16 0.56 0.27 0.06 0.80 0.92 -2.80%
DPS 0.25 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.18 0.183 0.176 17.40 0.171 0.16 -
Adjusted Per Share Value based on latest NOSH - 235,555
31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 7.75 10.99 9.60 12.30 10.78 9.31 7.91 -1.73%
EPS 0.30 0.39 0.19 0.09 0.02 0.26 0.28 6.10%
DPS 0.08 0.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0602 0.0615 0.0592 5.8689 0.0546 0.0488 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 29/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.30 0.275 0.34 0.34 0.34 0.34 0.34 -
P/RPS 1.29 0.84 1.19 0.93 1.06 1.17 1.31 -1.31%
P/EPS 33.67 23.64 61.23 124.75 590.74 42.36 36.76 -7.26%
EY 2.97 4.23 1.63 0.80 0.17 2.36 2.72 7.84%
DY 0.83 0.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.53 1.86 1.93 0.02 1.99 2.13 -
Price Multiplier on Announcement Date
31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date - - - 17/12/12 20/09/12 26/06/12 30/03/12 -
Price 0.00 0.00 0.00 0.34 0.34 0.34 0.34 -
P/RPS 0.00 0.00 0.00 0.93 1.06 1.17 1.31 -
P/EPS 0.00 0.00 0.00 124.75 590.74 42.36 36.76 -
EY 0.00 0.00 0.00 0.80 0.17 2.36 2.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.93 0.02 1.99 2.13 -

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