[CAREPLS] YoY Quarter Result on 30-Jun-2017 [#2]

Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -190.79%
YoY- -5786.67%
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 CAGR
Revenue 118,898 86,898 80,452 80,551 53,305 45,197 12,407 28.82%
PBT 38,119 -2,161 849 -2,645 1,996 3,811 2,162 37.93%
Tax -1,907 107 -276 -224 -315 -282 0 -
NP 36,212 -2,054 573 -2,869 1,681 3,529 2,162 37.14%
-
NP to SH 36,212 -1,961 -684 -3,412 60 1,720 2,297 36.21%
-
Tax Rate 5.00% - 32.51% - 15.78% 7.40% 0.00% -
Total Cost 82,686 88,952 79,879 83,420 51,624 41,668 10,245 26.36%
-
Net Worth 142,709 100,320 97,069 93,269 52,770 52,627 33,295 17.71%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 CAGR
Net Worth 142,709 100,320 97,069 93,269 52,770 52,627 33,295 17.71%
NOSH 540,359 531,359 506,359 483,259 300,000 238,888 210,733 11.12%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 CAGR
NP Margin 30.46% -2.36% 0.71% -3.56% 3.15% 7.81% 17.43% -
ROE 25.37% -1.95% -0.70% -3.66% 0.11% 3.27% 6.90% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 CAGR
RPS 22.00 16.35 15.89 16.67 17.77 18.92 5.89 15.91%
EPS 6.70 -0.37 -0.14 -0.71 0.02 0.72 1.09 22.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2641 0.1888 0.1917 0.193 0.1759 0.2203 0.158 5.92%
Adjusted Per Share Value based on latest NOSH - 483,259
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 CAGR
RPS 20.93 15.30 14.16 14.18 9.38 7.96 2.18 28.84%
EPS 6.37 -0.35 -0.12 -0.60 0.01 0.30 0.40 36.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2512 0.1766 0.1709 0.1642 0.0929 0.0926 0.0586 17.71%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 29/07/11 -
Price 1.42 0.155 0.23 0.41 0.335 0.73 0.475 -
P/RPS 6.45 0.95 1.45 2.46 1.89 3.86 8.07 -2.47%
P/EPS 21.19 -42.00 -170.27 -58.07 1,675.00 101.39 43.58 -7.76%
EY 4.72 -2.38 -0.59 -1.72 0.06 0.99 2.29 8.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.38 0.82 1.20 2.12 1.90 3.31 3.01 6.72%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 CAGR
Date 24/07/20 23/08/19 07/09/18 30/08/17 26/08/16 26/08/15 27/09/11 -
Price 2.46 0.145 0.21 0.33 0.31 0.425 0.29 -
P/RPS 11.18 0.89 1.32 1.98 1.74 2.25 4.93 9.61%
P/EPS 36.71 -39.29 -155.46 -46.74 1,550.00 59.03 26.61 3.67%
EY 2.72 -2.55 -0.64 -2.14 0.06 1.69 3.76 -3.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.31 0.77 1.10 1.71 1.76 1.93 1.84 19.92%

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