[CAREPLS] YoY Cumulative 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- 68.77%
YoY- 50.91%
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
Revenue 159,300 167,592 102,358 89,798 22,967 23,326 27.45%
PBT 2,108 3,745 4,473 8,571 2,736 2,385 -1.54%
Tax -612 -418 -622 -344 -145 465 -
NP 1,496 3,327 3,851 8,227 2,591 2,850 -7.81%
-
NP to SH -909 346 858 4,221 2,726 2,850 -
-
Tax Rate 29.03% 11.16% 13.91% 4.01% 5.30% -19.50% -
Total Cost 157,804 164,265 98,507 81,571 20,376 20,476 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 -0.94% 0.37% 1.25% 8.03% 8.23% 0.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
RPS 31.46 34.68 26.25 37.66 10.95 64.33 -8.63%
EPS -0.81 0.07 0.22 1.77 1.30 7.86 -
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 28.04 29.50 18.02 15.81 4.04 4.11 27.43%
EPS -0.16 0.06 0.15 0.74 0.48 0.50 -
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 0.73 1.18 1.28 1.94 4.34 0.00 -
P/EPS -128.12 572.65 152.27 41.24 36.54 0.00 -
EY -0.78 0.17 0.66 2.42 2.74 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 0.67 0.95 1.18 1.13 2.65 0.00 -
P/EPS -116.98 460.91 140.91 24.01 22.31 0.00 -
EY -0.85 0.22 0.71 4.16 4.48 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