[CAREPLS] YoY Quarter Result on 31-Dec-2014 [#4]

Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 1957.14%
YoY- 219.67%
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 76,001 69,442 50,272 42,030 30,141 18,938 11,455 31.44%
PBT 1,325 2,024 2,075 2,673 2,378 -1,615 -355 -
Tax -2,300 2,591 495 -431 -113 176 -23 94.53%
NP -975 4,615 2,570 2,242 2,265 -1,439 -378 14.67%
-
NP to SH -822 1,792 1,453 390 1,663 -666 -378 11.87%
-
Tax Rate 173.58% -128.01% -23.86% 16.12% 4.75% - - -
Total Cost 76,976 64,827 47,702 39,788 27,876 20,377 11,833 31.07%
-
Net Worth 97,980 93,135 64,384 46,879 42,160 34,219 16,609 29.23%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 CAGR
Div - - - 588 585 - - -
Div Payout % - - - 150.93% 35.21% - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 97,980 93,135 64,384 46,879 42,160 34,219 16,609 29.23%
NOSH 506,359 484,324 382,105 235,454 234,225 213,870 114,545 23.95%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin -1.28% 6.65% 5.11% 5.33% 7.51% -7.60% -3.30% -
ROE -0.84% 1.92% 2.26% 0.83% 3.94% -1.95% -2.28% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 15.01 14.34 13.16 17.85 12.87 8.85 10.00 6.04%
EPS -0.16 0.37 0.40 0.17 0.71 -0.31 -0.33 -9.93%
DPS 0.00 0.00 0.00 0.25 0.25 0.00 0.00 -
NAPS 0.1935 0.1923 0.1685 0.1991 0.18 0.16 0.145 4.25%
Adjusted Per Share Value based on latest NOSH - 235,454
31/12/17 31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 13.38 12.22 8.85 7.40 5.31 3.33 2.02 31.41%
EPS -0.14 0.32 0.26 0.07 0.29 -0.12 -0.07 10.53%
DPS 0.00 0.00 0.00 0.10 0.10 0.00 0.00 -
NAPS 0.1725 0.1639 0.1133 0.0825 0.0742 0.0602 0.0292 29.26%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 -
Price 0.325 0.255 0.555 0.405 0.275 0.34 0.355 -
P/RPS 2.17 1.78 4.22 2.27 2.14 3.84 3.55 -6.86%
P/EPS -200.20 68.92 145.95 244.51 38.73 -109.18 -107.58 9.38%
EY -0.50 1.45 0.69 0.41 2.58 -0.92 -0.93 -8.57%
DY 0.00 0.00 0.00 0.62 0.91 0.00 0.00 -
P/NAPS 1.68 1.33 3.29 2.03 1.53 2.13 2.45 -5.30%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 CAGR
Date 26/02/18 23/02/17 24/02/16 27/02/15 27/03/13 30/03/12 23/03/11 -
Price 0.29 0.275 0.495 0.545 0.30 0.34 0.345 -
P/RPS 1.93 1.92 3.76 3.05 2.33 3.84 3.45 -8.05%
P/EPS -178.64 74.32 130.17 329.03 42.25 -109.18 -104.55 8.04%
EY -0.56 1.35 0.77 0.30 2.37 -0.92 -0.96 -7.49%
DY 0.00 0.00 0.00 0.46 0.83 0.00 0.00 -
P/NAPS 1.50 1.43 2.94 2.74 1.67 2.13 2.38 -6.45%

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