[CAREPLS] YoY Quarter Result on 30-Apr-2013 [#1]

Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ--%
YoY- 395.12%
Quarter Report
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 87,041 49,053 44,601 36,510 20,383 10,560 0 -
PBT 6,390 2,477 4,760 1,849 -230 573 0 -
Tax -194 -307 -62 -11 -376 -144 0 -
NP 6,196 2,170 4,698 1,838 -606 429 0 -
-
NP to SH 3,758 798 2,501 1,218 246 429 0 -
-
Tax Rate 3.04% 12.39% 1.30% 0.59% - 25.13% - -
Total Cost 80,845 46,883 39,903 34,672 20,989 10,131 0 -
-
Net Worth 96,700 61,978 49,477 44,035 38,241 31,531 0 -
Dividend
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 96,700 61,978 49,477 44,035 38,241 31,531 0 -
NOSH 483,260 380,000 235,943 234,230 223,636 214,499 0 -
Ratio Analysis
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 7.12% 4.42% 10.53% 5.03% -2.97% 4.06% 0.00% -
ROE 3.89% 1.29% 5.05% 2.77% 0.64% 1.36% 0.00% -
Per Share
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 18.01 12.91 18.90 15.59 9.11 4.92 0.00 -
EPS 0.78 0.21 1.06 0.52 0.11 0.20 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2001 0.1631 0.2097 0.188 0.171 0.147 0.00 -
Adjusted Per Share Value based on latest NOSH - 234,230
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 15.19 8.56 7.78 6.37 3.56 1.84 0.00 -
EPS 0.66 0.14 0.44 0.21 0.04 0.07 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1688 0.1082 0.0863 0.0768 0.0667 0.055 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 29/04/11 - -
Price 0.31 0.45 0.535 0.305 0.34 0.375 0.00 -
P/RPS 1.72 3.49 2.83 1.96 3.73 7.62 0.00 -
P/EPS 39.86 214.29 50.47 58.65 309.09 187.50 0.00 -
EY 2.51 0.47 1.98 1.70 0.32 0.53 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 2.76 2.55 1.62 1.99 2.55 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 26/05/17 27/05/16 29/05/15 25/06/13 26/06/12 27/06/11 - -
Price 0.295 0.405 0.695 0.32 0.34 0.41 0.00 -
P/RPS 1.64 3.14 3.68 2.05 3.73 8.33 0.00 -
P/EPS 37.94 192.86 65.57 61.54 309.09 205.00 0.00 -
EY 2.64 0.52 1.53 1.63 0.32 0.49 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 2.48 3.31 1.70 1.99 2.79 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