[CAREPLS] YoY Quarter Result on 31-Mar-2016 [#1]

Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -45.08%
YoY- -68.09%
View:
Show?
Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 CAGR
Revenue 85,149 78,848 87,041 49,053 44,601 36,510 20,383 22.94%
PBT 795 1,259 6,390 2,477 4,760 1,849 -230 -
Tax -277 -336 -194 -307 -62 -11 -376 -4.31%
NP 518 923 6,196 2,170 4,698 1,838 -606 -
-
NP to SH 363 -225 3,758 798 2,501 1,218 246 5.78%
-
Tax Rate 34.84% 26.69% 3.04% 12.39% 1.30% 0.59% - -
Total Cost 84,631 77,925 80,845 46,883 39,903 34,672 20,989 22.32%
-
Net Worth 102,286 97,727 96,700 61,978 49,477 44,035 38,241 15.27%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 CAGR
Net Worth 102,286 97,727 96,700 61,978 49,477 44,035 38,241 15.27%
NOSH 531,359 506,359 483,260 380,000 235,943 234,230 223,636 13.32%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 CAGR
NP Margin 0.61% 1.17% 7.12% 4.42% 10.53% 5.03% -2.97% -
ROE 0.35% -0.23% 3.89% 1.29% 5.05% 2.77% 0.64% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 CAGR
RPS 16.02 15.57 18.01 12.91 18.90 15.59 9.11 8.49%
EPS 0.07 -0.04 0.78 0.21 1.06 0.52 0.11 -6.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1925 0.193 0.2001 0.1631 0.2097 0.188 0.171 1.72%
Adjusted Per Share Value based on latest NOSH - 380,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 CAGR
RPS 14.86 13.76 15.19 8.56 7.78 6.37 3.56 22.93%
EPS 0.06 -0.04 0.66 0.14 0.44 0.21 0.04 6.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1785 0.1705 0.1688 0.1082 0.0863 0.0768 0.0667 15.28%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 -
Price 0.16 0.25 0.31 0.45 0.535 0.305 0.34 -
P/RPS 1.00 1.61 1.72 3.49 2.83 1.96 3.73 -17.32%
P/EPS 234.21 -562.62 39.86 214.29 50.47 58.65 309.09 -3.92%
EY 0.43 -0.18 2.51 0.47 1.98 1.70 0.32 4.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.30 1.55 2.76 2.55 1.62 1.99 -11.87%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 CAGR
Date 24/05/19 28/05/18 26/05/17 27/05/16 29/05/15 25/06/13 26/06/12 -
Price 0.16 0.22 0.295 0.405 0.695 0.32 0.34 -
P/RPS 1.00 1.41 1.64 3.14 3.68 2.05 3.73 -17.32%
P/EPS 234.21 -495.11 37.94 192.86 65.57 61.54 309.09 -3.92%
EY 0.43 -0.20 2.64 0.52 1.53 1.63 0.32 4.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.14 1.47 2.48 3.31 1.70 1.99 -11.87%

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