[CAREPLS] YoY Annualized Quarter Result on 30-Apr-2013 [#1]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ--%
YoY- 395.12%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 348,164 196,212 178,404 146,040 81,532 42,240 0 -
PBT 25,560 9,908 19,040 7,396 -920 2,292 0 -
Tax -776 -1,228 -248 -44 -1,504 -576 0 -
NP 24,784 8,680 18,792 7,352 -2,424 1,716 0 -
-
NP to SH 15,032 3,192 10,004 4,872 984 1,716 0 -
-
Tax Rate 3.04% 12.39% 1.30% 0.59% - 25.13% - -
Total Cost 323,380 187,532 159,612 138,688 83,956 40,524 0 -
-
Net Worth 96,700 61,978 49,477 44,035 38,241 31,531 0 -
Dividend
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 96,700 61,978 49,477 44,035 38,241 31,531 0 -
NOSH 483,260 380,000 235,943 234,230 223,636 214,499 0 -
Ratio Analysis
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 7.12% 4.42% 10.53% 5.03% -2.97% 4.06% 0.00% -
ROE 15.54% 5.15% 20.22% 11.06% 2.57% 5.44% 0.00% -
Per Share
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 72.04 51.63 75.61 62.35 36.46 19.69 0.00 -
EPS 3.12 0.84 4.24 2.08 0.44 0.80 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2001 0.1631 0.2097 0.188 0.171 0.147 0.00 -
Adjusted Per Share Value based on latest NOSH - 234,230
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 45.58 25.69 23.36 19.12 10.67 5.53 0.00 -
EPS 1.97 0.42 1.31 0.64 0.13 0.22 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1266 0.0811 0.0648 0.0577 0.0501 0.0413 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 29/04/11 - -
Price 0.31 0.45 0.535 0.305 0.34 0.375 0.00 -
P/RPS 0.43 0.87 0.71 0.49 0.93 1.90 0.00 -
P/EPS 9.97 53.57 12.62 14.66 77.27 46.88 0.00 -
EY 10.03 1.87 7.93 6.82 1.29 2.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 2.76 2.55 1.62 1.99 2.55 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 26/05/17 27/05/16 29/05/15 25/06/13 26/06/12 27/06/11 - -
Price 0.295 0.405 0.695 0.32 0.34 0.41 0.00 -
P/RPS 0.41 0.78 0.92 0.51 0.93 2.08 0.00 -
P/EPS 9.48 48.21 16.39 15.38 77.27 51.25 0.00 -
EY 10.54 2.07 6.10 6.50 1.29 1.95 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 2.48 3.31 1.70 1.99 2.79 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