[CAREPLS] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -15.61%
YoY- 25.76%
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
Revenue 318,600 335,184 204,716 179,596 45,934 46,652 27.45%
PBT 4,216 7,490 8,946 17,142 5,472 4,770 -1.54%
Tax -1,224 -836 -1,244 -688 -290 930 -
NP 2,992 6,654 7,702 16,454 5,182 5,700 -7.81%
-
NP to SH -1,818 692 1,716 8,442 5,452 5,700 -
-
Tax Rate 29.03% 11.16% 13.91% 4.01% 5.30% -19.50% -
Total Cost 315,608 328,530 197,014 163,142 40,752 40,952 29.41%
-
Net Worth 97,069 93,269 68,600 52,535 33,131 0 -
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
Net Worth 97,069 93,269 68,600 52,535 33,131 0 -
NOSH 506,359 483,259 390,000 238,474 209,692 36,259 39.49%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
NP Margin 0.94% 1.99% 3.76% 9.16% 11.28% 12.22% -
ROE -1.87% 0.74% 2.50% 16.07% 16.46% 0.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
RPS 62.92 69.36 52.49 75.31 21.91 128.66 -8.63%
EPS -1.62 0.14 0.44 3.54 2.60 15.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1917 0.193 0.1759 0.2203 0.158 0.00 -
Adjusted Per Share Value based on latest NOSH - 238,888
30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
RPS 56.08 59.00 36.04 31.61 8.09 8.21 27.45%
EPS -0.32 0.12 0.30 1.49 0.96 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1709 0.1642 0.1208 0.0925 0.0583 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 29/07/11 - -
Price 0.23 0.41 0.335 0.73 0.475 0.00 -
P/RPS 0.37 0.59 0.64 0.97 2.17 0.00 -
P/EPS -64.06 286.32 76.14 20.62 18.27 0.00 -
EY -1.56 0.35 1.31 4.85 5.47 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 2.12 1.90 3.31 3.01 0.00 -
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
Date 07/09/18 30/08/17 26/08/16 26/08/15 27/09/11 - -
Price 0.21 0.33 0.31 0.425 0.29 0.00 -
P/RPS 0.33 0.48 0.59 0.56 1.32 0.00 -
P/EPS -58.49 230.46 70.45 12.01 11.15 0.00 -
EY -1.71 0.43 1.42 8.33 8.97 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.71 1.76 1.93 1.84 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