[CAREPLS] YoY Annualized Quarter Result on 31-Dec-2013

Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013
Profit Trend
QoQ- -26.26%
YoY--%
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 31/07/12 31/10/12 31/12/12 CAGR
Revenue 165,177 174,357 224,478 129,059 103,389 100,876 0 -
PBT 7,252 10,939 13,200 2,842 86 573 0 -
Tax -394 -628 -858 -338 -840 -525 0 -
NP 6,858 10,310 12,342 2,504 -753 48 0 -
-
NP to SH 4,164 6,712 7,404 1,272 2,121 1,962 0 -
-
Tax Rate 5.43% 5.74% 6.50% 11.89% 976.74% 91.62% - -
Total Cost 158,319 164,047 212,136 126,555 104,143 100,828 0 -
-
Net Worth 46,345 45,917 44,470 43,813 4,047,789 41,108 42,743 4.73%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 31/07/12 31/10/12 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 31/07/12 31/10/12 31/12/12 CAGR
Net Worth 46,345 45,917 44,470 43,813 4,047,789 41,108 42,743 4.73%
NOSH 235,254 233,083 232,830 235,555 232,631 233,571 233,571 0.41%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 31/07/12 31/10/12 31/12/12 CAGR
NP Margin 4.15% 5.91% 5.50% 1.94% -0.73% 0.05% 0.00% -
ROE 8.98% 14.62% 16.65% 2.90% 0.05% 4.77% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 31/07/12 31/10/12 31/12/12 CAGR
RPS 70.21 74.80 96.41 54.79 44.44 43.19 0.00 -
EPS 1.77 2.88 3.18 0.54 0.91 0.84 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.197 0.197 0.191 0.186 17.40 0.176 0.183 4.30%
Adjusted Per Share Value based on latest NOSH - 243,999
30/09/14 30/06/14 31/03/14 31/12/13 31/07/12 31/10/12 31/12/12 CAGR
RPS 28.83 30.43 39.17 22.52 18.04 17.60 0.00 -
EPS 0.73 1.17 1.29 0.22 0.37 0.34 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0809 0.0801 0.0776 0.0765 7.0639 0.0717 0.0746 4.74%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 31/07/12 31/10/12 31/12/12 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 31/07/12 31/10/12 31/12/12 -
Price 0.44 0.32 0.335 0.31 0.34 0.34 0.34 -
P/RPS 0.63 0.43 0.35 0.57 0.77 0.79 0.00 -
P/EPS 24.86 11.11 10.53 57.41 37.28 40.48 0.00 -
EY 4.02 9.00 9.49 1.74 2.68 2.47 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.62 1.75 1.67 0.02 1.93 1.86 10.93%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 31/07/12 31/10/12 31/12/12 CAGR
Date 20/11/14 19/08/14 29/05/14 28/02/14 20/09/12 17/12/12 - -
Price 0.505 0.33 0.325 0.32 0.34 0.34 0.00 -
P/RPS 0.72 0.44 0.34 0.58 0.77 0.79 0.00 -
P/EPS 28.53 11.46 10.22 59.26 37.28 40.48 0.00 -
EY 3.50 8.73 9.78 1.69 2.68 2.47 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 1.68 1.70 1.72 0.02 1.93 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