[CAREPLS] YoY Annual (Unaudited) Result on 31-Dec-2021

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021
Profit Trend
YoY- 80.43%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/23 30/06/22 31/12/21 31/12/13 31/12/12 CAGR
Revenue 307,403 0 700,315 129,059 97,392 11.56%
PBT -230,194 0 276,038 2,842 2,760 -
Tax 9,559 0 -54,996 -338 -463 -
NP -220,635 0 221,042 2,504 2,297 -
-
NP to SH -220,685 0 221,032 1,272 2,971 -
-
Tax Rate - - 19.92% 11.89% 16.78% -
Total Cost 528,038 0 479,273 126,555 95,095 17.73%
-
Net Worth 268,531 466,230 485,809 43,813 42,108 19.29%
Dividend
30/06/23 30/06/22 31/12/21 31/12/13 31/12/12 CAGR
Div - - 21,814 - 584 -
Div Payout % - - 9.87% - 19.69% -
Equity
30/06/23 30/06/22 31/12/21 31/12/13 31/12/12 CAGR
Net Worth 268,531 466,230 485,809 43,813 42,108 19.29%
NOSH 573,620 545,363 568,078 235,555 233,937 8.91%
Ratio Analysis
30/06/23 30/06/22 31/12/21 31/12/13 31/12/12 CAGR
NP Margin -71.77% 0.00% 31.56% 1.94% 2.36% -
ROE -82.18% 0.00% 45.50% 2.90% 7.06% -
Per Share
30/06/23 30/06/22 31/12/21 31/12/13 31/12/12 CAGR
RPS 53.72 0.00 128.41 54.79 41.63 2.45%
EPS -38.57 0.00 40.53 0.54 1.27 -
DPS 0.00 0.00 4.00 0.00 0.25 -
NAPS 0.4693 0.8549 0.8908 0.186 0.18 9.55%
Adjusted Per Share Value based on latest NOSH - 568,078
30/06/23 30/06/22 31/12/21 31/12/13 31/12/12 CAGR
RPS 43.88 0.00 99.96 18.42 13.90 11.56%
EPS -31.50 0.00 31.55 0.18 0.42 -
DPS 0.00 0.00 3.11 0.00 0.08 -
NAPS 0.3833 0.6655 0.6935 0.0625 0.0601 19.29%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 31/12/21 31/12/13 31/12/12 CAGR
Date 30/06/23 30/06/22 31/12/21 31/12/13 31/01/13 -
Price 0.275 0.445 1.04 0.31 0.275 -
P/RPS 0.51 0.00 0.81 0.57 0.66 -2.42%
P/EPS -0.71 0.00 2.57 57.41 21.65 -
EY -140.25 0.00 38.97 1.74 4.62 -
DY 0.00 0.00 3.85 0.00 0.91 -
P/NAPS 0.59 0.52 1.17 1.67 1.53 -8.67%
Price Multiplier on Announcement Date
30/06/23 30/06/22 31/12/21 31/12/13 31/12/12 CAGR
Date 23/08/23 - 23/02/22 28/02/14 27/03/13 -
Price 0.275 0.00 0.825 0.32 0.30 -
P/RPS 0.51 0.00 0.64 0.58 0.72 -3.23%
P/EPS -0.71 0.00 2.04 59.26 23.62 -
EY -140.25 0.00 49.13 1.69 4.23 -
DY 0.00 0.00 4.85 0.00 0.83 -
P/NAPS 0.59 0.00 0.93 1.72 1.67 -9.43%

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