[CAREPLS] YoY Quarter Result on 31-Jan-2013 [#4]

Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ--%
YoY- 349.7%
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 69,442 50,272 42,030 30,141 18,938 11,455 0 -
PBT 2,024 2,075 2,673 2,378 -1,615 -355 0 -
Tax 2,591 495 -431 -113 176 -23 0 -
NP 4,615 2,570 2,242 2,265 -1,439 -378 0 -
-
NP to SH 1,792 1,453 390 1,663 -666 -378 0 -
-
Tax Rate -128.01% -23.86% 16.12% 4.75% - - - -
Total Cost 64,827 47,702 39,788 27,876 20,377 11,833 0 -
-
Net Worth 93,135 64,384 46,879 42,160 34,219 16,609 0 -
Dividend
31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - 588 585 - - - -
Div Payout % - - 150.93% 35.21% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 93,135 64,384 46,879 42,160 34,219 16,609 0 -
NOSH 484,324 382,105 235,454 234,225 213,870 114,545 0 -
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 6.65% 5.11% 5.33% 7.51% -7.60% -3.30% 0.00% -
ROE 1.92% 2.26% 0.83% 3.94% -1.95% -2.28% 0.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 14.34 13.16 17.85 12.87 8.85 10.00 0.00 -
EPS 0.37 0.40 0.17 0.71 -0.31 -0.33 0.00 -
DPS 0.00 0.00 0.25 0.25 0.00 0.00 0.00 -
NAPS 0.1923 0.1685 0.1991 0.18 0.16 0.145 0.00 -
Adjusted Per Share Value based on latest NOSH - 234,225
31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 12.22 8.85 7.40 5.31 3.33 2.02 0.00 -
EPS 0.32 0.26 0.07 0.29 -0.12 -0.07 0.00 -
DPS 0.00 0.00 0.10 0.10 0.00 0.00 0.00 -
NAPS 0.1639 0.1133 0.0825 0.0742 0.0602 0.0292 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 - -
Price 0.255 0.555 0.405 0.275 0.34 0.355 0.00 -
P/RPS 1.78 4.22 2.27 2.14 3.84 3.55 0.00 -
P/EPS 68.92 145.95 244.51 38.73 -109.18 -107.58 0.00 -
EY 1.45 0.69 0.41 2.58 -0.92 -0.93 0.00 -
DY 0.00 0.00 0.62 0.91 0.00 0.00 0.00 -
P/NAPS 1.33 3.29 2.03 1.53 2.13 2.45 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 23/02/17 24/02/16 27/02/15 27/03/13 30/03/12 23/03/11 - -
Price 0.275 0.495 0.545 0.30 0.34 0.345 0.00 -
P/RPS 1.92 3.76 3.05 2.33 3.84 3.45 0.00 -
P/EPS 74.32 130.17 329.03 42.25 -109.18 -104.55 0.00 -
EY 1.35 0.77 0.30 2.37 -0.92 -0.96 0.00 -
DY 0.00 0.00 0.46 0.83 0.00 0.00 0.00 -
P/NAPS 1.43 2.94 2.74 1.67 2.13 2.38 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