[CAREPLS] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 31.98%
YoY- 89.42%
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 CAGR
Revenue 338,711 322,575 229,436 190,264 152,148 97,392 55,396 29.90%
PBT 6,092 5,760 5,122 13,014 7,508 2,760 418 47.27%
Tax -2,320 -2,923 1,898 -451 -694 -463 36 -
NP 3,772 2,837 7,020 12,563 6,814 2,297 454 35.78%
-
NP to SH -1,423 -1,918 159 5,997 3,166 2,971 1,978 -
-
Tax Rate 38.08% 50.75% -37.06% 3.47% 9.24% 16.78% -8.61% -
Total Cost 334,939 319,738 222,416 177,701 145,334 95,095 54,942 29.84%
-
Net Worth 101,914 97,980 101,919 63,944 46,845 42,108 34,098 17.14%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 CAGR
Div - - - - 588 584 - -
Div Payout % - - - - 18.58% 19.69% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 CAGR
Net Worth 101,914 97,980 101,919 63,944 46,845 42,108 34,098 17.14%
NOSH 531,359 506,359 530,000 379,493 235,285 233,937 213,118 14.11%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 CAGR
NP Margin 1.11% 0.88% 3.06% 6.60% 4.48% 2.36% 0.82% -
ROE -1.40% -1.96% 0.16% 9.38% 6.76% 7.06% 5.80% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 CAGR
RPS 63.74 63.70 43.29 50.14 64.67 41.63 25.99 13.84%
EPS -0.27 -0.38 0.03 1.67 1.35 1.27 0.93 -
DPS 0.00 0.00 0.00 0.00 0.25 0.25 0.00 -
NAPS 0.1918 0.1935 0.1923 0.1685 0.1991 0.18 0.16 2.65%
Adjusted Per Share Value based on latest NOSH - 382,105
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 CAGR
RPS 59.11 56.29 40.04 33.20 26.55 17.00 9.67 29.89%
EPS -0.25 -0.33 0.03 1.05 0.55 0.52 0.35 -
DPS 0.00 0.00 0.00 0.00 0.10 0.10 0.00 -
NAPS 0.1779 0.171 0.1779 0.1116 0.0818 0.0735 0.0595 17.14%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/01/13 31/01/12 -
Price 0.205 0.325 0.255 0.555 0.405 0.275 0.34 -
P/RPS 0.32 0.51 0.59 1.11 0.63 0.66 1.31 -18.42%
P/EPS -76.55 -85.80 850.00 35.12 30.10 21.65 36.63 -
EY -1.31 -1.17 0.12 2.85 3.32 4.62 2.73 -
DY 0.00 0.00 0.00 0.00 0.62 0.91 0.00 -
P/NAPS 1.07 1.68 1.33 3.29 2.03 1.53 2.13 -9.46%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 CAGR
Date 26/02/19 26/02/18 23/02/17 24/02/16 27/02/15 27/03/13 30/03/12 -
Price 0.19 0.29 0.275 0.495 0.545 0.30 0.34 -
P/RPS 0.30 0.46 0.64 0.99 0.84 0.72 1.31 -19.18%
P/EPS -70.95 -76.56 916.67 31.32 40.50 23.62 36.63 -
EY -1.41 -1.31 0.11 3.19 2.47 4.23 2.73 -
DY 0.00 0.00 0.00 0.00 0.46 0.83 0.00 -
P/NAPS 0.99 1.50 1.43 2.94 2.74 1.67 2.13 -10.48%

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