[CAREPLS] YoY Quarter Result on 30-Jun-2021 [#2]

Announcement Date
13-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -14.95%
YoY- 190.17%
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 249,048 118,898 86,898 80,452 80,551 53,305 45,197 32.86%
PBT 134,425 38,119 -2,161 849 -2,645 1,996 3,811 80.99%
Tax -29,342 -1,907 107 -276 -224 -315 -282 116.72%
NP 105,083 36,212 -2,054 573 -2,869 1,681 3,529 75.96%
-
NP to SH 105,076 36,212 -1,961 -684 -3,412 60 1,720 98.33%
-
Tax Rate 21.83% 5.00% - 32.51% - 15.78% 7.40% -
Total Cost 143,965 82,686 88,952 79,879 83,420 51,624 41,668 22.93%
-
Net Worth 470,721 142,709 100,320 97,069 93,269 52,770 52,627 44.02%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 10,760 - - - - - - -
Div Payout % 10.24% - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 470,721 142,709 100,320 97,069 93,269 52,770 52,627 44.02%
NOSH 551,078 540,359 531,359 506,359 483,259 300,000 238,888 14.93%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 42.19% 30.46% -2.36% 0.71% -3.56% 3.15% 7.81% -
ROE 22.32% 25.37% -1.95% -0.70% -3.66% 0.11% 3.27% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 46.29 22.00 16.35 15.89 16.67 17.77 18.92 16.06%
EPS 19.53 6.70 -0.37 -0.14 -0.71 0.02 0.72 73.25%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8749 0.2641 0.1888 0.1917 0.193 0.1759 0.2203 25.81%
Adjusted Per Share Value based on latest NOSH - 551,078
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 43.84 20.93 15.30 14.16 14.18 9.38 7.96 32.85%
EPS 18.50 6.37 -0.35 -0.12 -0.60 0.01 0.30 98.64%
DPS 1.89 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8286 0.2512 0.1766 0.1709 0.1642 0.0929 0.0926 44.03%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.65 1.42 0.155 0.23 0.41 0.335 0.73 -
P/RPS 3.56 6.45 0.95 1.45 2.46 1.89 3.86 -1.33%
P/EPS 8.45 21.19 -42.00 -170.27 -58.07 1,675.00 101.39 -33.88%
EY 11.84 4.72 -2.38 -0.59 -1.72 0.06 0.99 51.16%
DY 1.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 5.38 0.82 1.20 2.12 1.90 3.31 -8.90%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 13/08/21 24/07/20 23/08/19 07/09/18 30/08/17 26/08/16 26/08/15 -
Price 1.76 2.46 0.145 0.21 0.33 0.31 0.425 -
P/RPS 3.80 11.18 0.89 1.32 1.98 1.74 2.25 9.11%
P/EPS 9.01 36.71 -39.29 -155.46 -46.74 1,550.00 59.03 -26.87%
EY 11.10 2.72 -2.55 -0.64 -2.14 0.06 1.69 36.80%
DY 1.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 9.31 0.77 1.10 1.71 1.76 1.93 0.67%

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