[CAREPLS] YoY Quarter Result on 31-Mar-2015 [#1]

Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 541.28%
YoY- 102.67%
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Revenue 78,848 87,041 49,053 44,601 36,510 20,383 10,560 33.69%
PBT 1,259 6,390 2,477 4,760 1,849 -230 573 12.04%
Tax -336 -194 -307 -62 -11 -376 -144 13.01%
NP 923 6,196 2,170 4,698 1,838 -606 429 11.70%
-
NP to SH -225 3,758 798 2,501 1,218 246 429 -
-
Tax Rate 26.69% 3.04% 12.39% 1.30% 0.59% - 25.13% -
Total Cost 77,925 80,845 46,883 39,903 34,672 20,989 10,131 34.26%
-
Net Worth 97,727 96,700 61,978 49,477 44,035 38,241 31,531 17.74%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 97,727 96,700 61,978 49,477 44,035 38,241 31,531 17.74%
NOSH 506,359 483,260 380,000 235,943 234,230 223,636 214,499 13.20%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 1.17% 7.12% 4.42% 10.53% 5.03% -2.97% 4.06% -
ROE -0.23% 3.89% 1.29% 5.05% 2.77% 0.64% 1.36% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
RPS 15.57 18.01 12.91 18.90 15.59 9.11 4.92 18.10%
EPS -0.04 0.78 0.21 1.06 0.52 0.11 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.193 0.2001 0.1631 0.2097 0.188 0.171 0.147 4.01%
Adjusted Per Share Value based on latest NOSH - 235,943
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
RPS 13.88 15.32 8.63 7.85 6.43 3.59 1.86 33.68%
EPS -0.04 0.66 0.14 0.44 0.21 0.04 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.172 0.1702 0.1091 0.0871 0.0775 0.0673 0.0555 17.74%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 29/04/11 -
Price 0.25 0.31 0.45 0.535 0.305 0.34 0.375 -
P/RPS 1.61 1.72 3.49 2.83 1.96 3.73 7.62 -20.11%
P/EPS -562.62 39.86 214.29 50.47 58.65 309.09 187.50 -
EY -0.18 2.51 0.47 1.98 1.70 0.32 0.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.55 2.76 2.55 1.62 1.99 2.55 -9.27%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Date 28/05/18 26/05/17 27/05/16 29/05/15 25/06/13 26/06/12 27/06/11 -
Price 0.22 0.295 0.405 0.695 0.32 0.34 0.41 -
P/RPS 1.41 1.64 3.14 3.68 2.05 3.73 8.33 -22.62%
P/EPS -495.11 37.94 192.86 65.57 61.54 309.09 205.00 -
EY -0.20 2.64 0.52 1.53 1.63 0.32 0.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.47 2.48 3.31 1.70 1.99 2.79 -12.12%

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