[CAREPLS] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 9354.09%
YoY- 370.93%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 CAGR
Revenue 418,784 340,596 315,392 348,164 196,212 178,404 146,040 16.43%
PBT 4,824 3,180 5,036 25,560 9,908 19,040 7,396 -5.98%
Tax -260 -1,108 -1,344 -776 -1,228 -248 -44 29.25%
NP 4,564 2,072 3,692 24,784 8,680 18,792 7,352 -6.65%
-
NP to SH 4,564 1,452 -900 15,032 3,192 10,004 4,872 -0.93%
-
Tax Rate 5.39% 34.84% 26.69% 3.04% 12.39% 1.30% 0.59% -
Total Cost 414,220 338,524 311,700 323,380 187,532 159,612 138,688 17.12%
-
Net Worth 97,770 102,286 97,727 96,700 61,978 49,477 44,035 12.21%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 CAGR
Net Worth 97,770 102,286 97,727 96,700 61,978 49,477 44,035 12.21%
NOSH 531,359 531,359 506,359 483,260 380,000 235,943 234,230 12.55%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 CAGR
NP Margin 1.09% 0.61% 1.17% 7.12% 4.42% 10.53% 5.03% -
ROE 4.67% 1.42% -0.92% 15.54% 5.15% 20.22% 11.06% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 CAGR
RPS 78.81 64.10 62.29 72.04 51.63 75.61 62.35 3.44%
EPS 0.84 0.28 -0.16 3.12 0.84 4.24 2.08 -12.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.184 0.1925 0.193 0.2001 0.1631 0.2097 0.188 -0.31%
Adjusted Per Share Value based on latest NOSH - 483,260
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 CAGR
RPS 54.83 44.59 41.29 45.58 25.69 23.36 19.12 16.43%
EPS 0.60 0.19 -0.12 1.97 0.42 1.31 0.64 -0.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.128 0.1339 0.1279 0.1266 0.0811 0.0648 0.0577 12.19%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 30/04/13 -
Price 0.275 0.16 0.25 0.31 0.45 0.535 0.305 -
P/RPS 0.35 0.25 0.40 0.43 0.87 0.71 0.49 -4.74%
P/EPS 32.02 58.55 -140.66 9.97 53.57 12.62 14.66 11.94%
EY 3.12 1.71 -0.71 10.03 1.87 7.93 6.82 -10.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.83 1.30 1.55 2.76 2.55 1.62 -1.20%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 CAGR
Date 05/06/20 24/05/19 28/05/18 26/05/17 27/05/16 29/05/15 25/06/13 -
Price 1.63 0.16 0.22 0.295 0.405 0.695 0.32 -
P/RPS 2.07 0.25 0.35 0.41 0.78 0.92 0.51 22.42%
P/EPS 189.77 58.55 -123.78 9.48 48.21 16.39 15.38 43.75%
EY 0.53 1.71 -0.81 10.54 2.07 6.10 6.50 -30.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.86 0.83 1.14 1.47 2.48 3.31 1.70 26.92%

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