[CAREPLS] YoY Quarter Result on 30-Sep-2016 [#3]

Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -4251.67%
YoY- -871.21%
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/10/11 30/10/10 CAGR
Revenue 84,339 89,432 78,982 57,636 50,194 13,491 12,445 23.91%
PBT -6,294 3,583 690 -1,375 2,368 -702 869 -
Tax 10 -288 -205 -71 -602 4 -194 -
NP -6,284 3,295 485 -1,446 1,766 -698 675 -
-
NP to SH -4,936 1,171 -1,442 -2,491 323 -82 675 -
-
Tax Rate - 8.04% 29.71% - 25.42% - 22.32% -
Total Cost 90,623 86,137 78,497 59,082 48,428 14,189 11,770 25.70%
-
Net Worth 95,379 103,615 98,790 96,784 53,259 32,185 9,054 30.19%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/10/11 30/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/10/11 30/10/10 CAGR
Net Worth 95,379 103,615 98,790 96,784 53,259 32,185 9,054 30.19%
NOSH 531,359 531,359 506,359 483,259 358,888 205,000 82,317 23.24%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/10/11 30/10/10 CAGR
NP Margin -7.45% 3.68% 0.61% -2.51% 3.52% -5.17% 5.42% -
ROE -5.18% 1.13% -1.46% -2.57% 0.61% -0.25% 7.45% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/10/11 30/10/10 CAGR
RPS 15.87 16.83 15.60 13.57 13.99 6.58 15.12 0.54%
EPS -0.93 0.22 -0.28 -0.59 0.09 -0.04 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1795 0.195 0.1951 0.2278 0.1484 0.157 0.11 5.64%
Adjusted Per Share Value based on latest NOSH - 483,259
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/10/11 30/10/10 CAGR
RPS 14.72 15.61 13.78 10.06 8.76 2.35 2.17 23.93%
EPS -0.86 0.20 -0.25 -0.43 0.06 -0.01 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1664 0.1808 0.1724 0.1689 0.0929 0.0562 0.0158 30.19%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/10/11 30/10/10 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 31/10/11 - -
Price 0.13 0.23 0.325 0.31 0.47 0.355 0.00 -
P/RPS 0.82 1.37 2.08 2.29 3.36 5.39 0.00 -
P/EPS -13.99 104.37 -114.12 -52.87 522.22 -887.50 0.00 -
EY -7.15 0.96 -0.88 -1.89 0.19 -0.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.18 1.67 1.36 3.17 2.26 0.00 -
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/10/11 30/10/10 CAGR
Date 06/11/19 19/11/18 24/11/17 23/11/16 24/11/15 16/12/11 01/12/10 -
Price 0.14 0.205 0.345 0.28 0.575 0.34 0.00 -
P/RPS 0.88 1.22 2.21 2.06 4.11 5.17 0.00 -
P/EPS -15.07 93.02 -121.15 -47.76 638.89 -850.00 0.00 -
EY -6.64 1.08 -0.83 -2.09 0.16 -0.12 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.05 1.77 1.23 3.87 2.17 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