[CAREPLS] YoY Quarter Result on 30-Jun-2019 [#2]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
23-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -640.22%
YoY- -186.7%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 45,535 249,048 118,898 86,898 80,452 80,551 53,305 -2.39%
PBT -18,846 134,425 38,119 -2,161 849 -2,645 1,996 -
Tax -68 -29,342 -1,907 107 -276 -224 -315 -20.99%
NP -18,914 105,083 36,212 -2,054 573 -2,869 1,681 -
-
NP to SH -18,936 105,076 36,212 -1,961 -684 -3,412 60 -
-
Tax Rate - 21.83% 5.00% - 32.51% - 15.78% -
Total Cost 64,449 143,965 82,686 88,952 79,879 83,420 51,624 3.46%
-
Net Worth 367,016 470,721 142,709 100,320 97,069 93,269 52,770 34.72%
Dividend
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - 10,760 - - - - - -
Div Payout % - 10.24% - - - - - -
Equity
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 367,016 470,721 142,709 100,320 97,069 93,269 52,770 34.72%
NOSH 568,814 551,078 540,359 531,359 506,359 483,259 300,000 10.33%
Ratio Analysis
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -41.54% 42.19% 30.46% -2.36% 0.71% -3.56% 3.15% -
ROE -5.16% 22.32% 25.37% -1.95% -0.70% -3.66% 0.11% -
Per Share
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 7.98 46.29 22.00 16.35 15.89 16.67 17.77 -11.57%
EPS -3.32 19.53 6.70 -0.37 -0.14 -0.71 0.02 -
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6432 0.8749 0.2641 0.1888 0.1917 0.193 0.1759 22.04%
Adjusted Per Share Value based on latest NOSH - 531,359
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 5.96 32.61 15.57 11.38 10.53 10.55 6.98 -2.39%
EPS -2.48 13.76 4.74 -0.26 -0.09 -0.45 0.01 -
DPS 0.00 1.41 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4805 0.6163 0.1868 0.1313 0.1271 0.1221 0.0691 34.72%
Price Multiplier on Financial Quarter End Date
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/12/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.475 1.65 1.42 0.155 0.23 0.41 0.335 -
P/RPS 5.95 3.56 6.45 0.95 1.45 2.46 1.89 19.27%
P/EPS -14.31 8.45 21.19 -42.00 -170.27 -58.07 1,675.00 -
EY -6.99 11.84 4.72 -2.38 -0.59 -1.72 0.06 -
DY 0.00 1.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.89 5.38 0.82 1.20 2.12 1.90 -13.49%
Price Multiplier on Announcement Date
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 22/02/23 13/08/21 24/07/20 23/08/19 07/09/18 30/08/17 26/08/16 -
Price 0.315 1.76 2.46 0.145 0.21 0.33 0.31 -
P/RPS 3.95 3.80 11.18 0.89 1.32 1.98 1.74 13.42%
P/EPS -9.49 9.01 36.71 -39.29 -155.46 -46.74 1,550.00 -
EY -10.54 11.10 2.72 -2.55 -0.64 -2.14 0.06 -
DY 0.00 1.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 2.01 9.31 0.77 1.10 1.71 1.76 -17.84%

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