[CAREPLS] YoY Quarter Result on 31-Jul-2012

Announcement Date
20-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012
Profit Trend
QoQ- 159.35%
YoY- -72.22%
View:
Show?
Quarter Result
31/12/13 31/10/13 31/07/13 31/07/12 31/12/12 CAGR
Revenue 24,812 33,913 33,824 22,696 0 -
PBT 898 -104 200 266 0 -
Tax -326 -11 10 26 0 -
NP 572 -115 210 292 0 -
-
NP to SH 122 -54 -13 638 0 -
-
Tax Rate 36.30% - -5.00% -9.77% - -
Total Cost 24,240 34,028 33,614 22,404 0 -
-
Net Worth 45,384 49,950 2,405,000 4,111,555 43,106 5.28%
Dividend
31/12/13 31/10/13 31/07/13 31/07/12 31/12/12 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/13 31/10/13 31/07/13 31/07/12 31/12/12 CAGR
Net Worth 45,384 49,950 2,405,000 4,111,555 43,106 5.28%
NOSH 243,999 270,000 130,000 236,296 235,555 3.58%
Ratio Analysis
31/12/13 31/10/13 31/07/13 31/07/12 31/12/12 CAGR
NP Margin 2.31% -0.34% 0.62% 1.29% 0.00% -
ROE 0.27% -0.11% 0.00% 0.02% 0.00% -
Per Share
31/12/13 31/10/13 31/07/13 31/07/12 31/12/12 CAGR
RPS 10.17 12.56 26.02 9.60 0.00 -
EPS 0.05 -0.02 -0.01 0.27 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.186 0.185 18.50 17.40 0.183 1.63%
Adjusted Per Share Value based on latest NOSH - 236,296
31/12/13 31/10/13 31/07/13 31/07/12 31/12/12 CAGR
RPS 4.37 5.97 5.95 4.00 0.00 -
EPS 0.02 -0.01 0.00 0.11 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0799 0.0879 4.2336 7.2377 0.0759 5.27%
Price Multiplier on Financial Quarter End Date
31/12/13 31/10/13 31/07/13 31/07/12 31/12/12 CAGR
Date 31/12/13 31/10/13 31/07/13 31/07/12 31/12/12 -
Price 0.31 0.335 0.335 0.34 0.34 -
P/RPS 3.05 2.67 1.29 3.54 0.00 -
P/EPS 620.00 -1,675.00 -3,350.00 125.93 0.00 -
EY 0.16 -0.06 -0.03 0.79 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.81 0.02 0.02 1.86 -10.21%
Price Multiplier on Announcement Date
31/12/13 31/10/13 31/07/13 31/07/12 31/12/12 CAGR
Date 28/02/14 12/12/13 13/09/13 20/09/12 - -
Price 0.32 0.31 0.35 0.34 0.00 -
P/RPS 3.15 2.47 1.35 3.54 0.00 -
P/EPS 640.00 -1,550.00 -3,500.00 125.93 0.00 -
EY 0.16 -0.06 -0.03 0.79 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.68 0.02 0.02 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