[CAREPLS] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 215.98%
YoY- 35.12%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Revenue 315,392 348,164 196,212 178,404 146,040 81,532 42,240 33.69%
PBT 5,036 25,560 9,908 19,040 7,396 -920 2,292 12.04%
Tax -1,344 -776 -1,228 -248 -44 -1,504 -576 13.01%
NP 3,692 24,784 8,680 18,792 7,352 -2,424 1,716 11.70%
-
NP to SH -900 15,032 3,192 10,004 4,872 984 1,716 -
-
Tax Rate 26.69% 3.04% 12.39% 1.30% 0.59% - 25.13% -
Total Cost 311,700 323,380 187,532 159,612 138,688 83,956 40,524 34.26%
-
Net Worth 97,727 96,700 61,978 49,477 44,035 38,241 31,531 17.74%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 97,727 96,700 61,978 49,477 44,035 38,241 31,531 17.74%
NOSH 506,359 483,260 380,000 235,943 234,230 223,636 214,499 13.20%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 1.17% 7.12% 4.42% 10.53% 5.03% -2.97% 4.06% -
ROE -0.92% 15.54% 5.15% 20.22% 11.06% 2.57% 5.44% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
RPS 62.29 72.04 51.63 75.61 62.35 36.46 19.69 18.09%
EPS -0.16 3.12 0.84 4.24 2.08 0.44 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.193 0.2001 0.1631 0.2097 0.188 0.171 0.147 4.01%
Adjusted Per Share Value based on latest NOSH - 235,943
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
RPS 41.95 46.31 26.10 23.73 19.43 10.84 5.62 33.68%
EPS -0.12 2.00 0.42 1.33 0.65 0.13 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.1286 0.0824 0.0658 0.0586 0.0509 0.0419 17.76%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 29/04/11 -
Price 0.25 0.31 0.45 0.535 0.305 0.34 0.375 -
P/RPS 0.40 0.43 0.87 0.71 0.49 0.93 1.90 -20.15%
P/EPS -140.66 9.97 53.57 12.62 14.66 77.27 46.88 -
EY -0.71 10.03 1.87 7.93 6.82 1.29 2.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.55 2.76 2.55 1.62 1.99 2.55 -9.27%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Date 28/05/18 26/05/17 27/05/16 29/05/15 25/06/13 26/06/12 27/06/11 -
Price 0.22 0.295 0.405 0.695 0.32 0.34 0.41 -
P/RPS 0.35 0.41 0.78 0.92 0.51 0.93 2.08 -22.69%
P/EPS -123.78 9.48 48.21 16.39 15.38 77.27 51.25 -
EY -0.81 10.54 2.07 6.10 6.50 1.29 1.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.47 2.48 3.31 1.70 1.99 2.79 -12.12%

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