[CAREPLS] YoY Quarter Result on 30-Sep-2013

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 30/09/13 31/07/12 31/10/12 31/12/12 CAGR
Revenue 37,469 35,236 37,413 0 22,696 24,172 0 -
PBT 277 2,358 2,200 0 266 346 0 -
Tax -1 -119 -143 0 26 0 0 -
NP 276 2,239 2,057 0 292 346 0 -
-
NP to SH -21 1,563 1,234 0 638 424 0 -
-
Tax Rate 0.36% 5.05% 6.50% - -9.77% 0.00% - -
Total Cost 37,193 32,997 35,356 0 22,404 23,826 0 -
-
Net Worth 41,370 45,956 44,470 0 4,111,555 41,457 43,106 -2.32%
Dividend
30/09/14 30/06/14 31/03/14 30/09/13 31/07/12 31/10/12 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 30/09/13 31/07/12 31/10/12 31/12/12 CAGR
Net Worth 41,370 45,956 44,470 0 4,111,555 41,457 43,106 -2.32%
NOSH 210,000 233,283 232,830 130,000 236,296 235,555 235,555 -6.35%
Ratio Analysis
30/09/14 30/06/14 31/03/14 30/09/13 31/07/12 31/10/12 31/12/12 CAGR
NP Margin 0.74% 6.35% 5.50% 0.00% 1.29% 1.43% 0.00% -
ROE -0.05% 3.40% 2.77% 0.00% 0.02% 1.02% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 30/09/13 31/07/12 31/10/12 31/12/12 CAGR
RPS 17.84 15.10 16.07 0.00 9.60 10.26 0.00 -
EPS -0.01 0.67 0.53 0.00 0.27 0.18 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.197 0.197 0.191 0.00 17.40 0.176 0.183 4.30%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/14 30/06/14 31/03/14 30/09/13 31/07/12 31/10/12 31/12/12 CAGR
RPS 6.60 6.20 6.59 0.00 4.00 4.26 0.00 -
EPS 0.00 0.28 0.22 0.00 0.11 0.07 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0728 0.0809 0.0783 0.00 7.2377 0.073 0.0759 -2.35%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 30/09/13 31/07/12 31/10/12 31/12/12 CAGR
Date 30/09/14 30/06/14 31/03/14 30/09/13 31/07/12 31/10/12 31/12/12 -
Price 0.44 0.32 0.335 0.335 0.34 0.34 0.34 -
P/RPS 2.47 2.12 2.08 0.00 3.54 3.31 0.00 -
P/EPS -4,400.00 47.76 63.21 0.00 125.93 188.89 0.00 -
EY -0.02 2.09 1.58 0.00 0.79 0.53 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.62 1.75 0.00 0.02 1.93 1.86 10.93%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 30/09/13 31/07/12 31/10/12 31/12/12 CAGR
Date 20/11/14 19/08/14 29/05/14 - 20/09/12 17/12/12 - -
Price 0.505 0.33 0.325 0.00 0.34 0.34 0.00 -
P/RPS 2.83 2.18 2.02 0.00 3.54 3.31 0.00 -
P/EPS -5,050.00 49.25 61.32 0.00 125.93 188.89 0.00 -
EY -0.02 2.03 1.63 0.00 0.79 0.53 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 1.68 1.70 0.00 0.02 1.93 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