[CAREPLS] YoY Quarter Result on 31-Mar-2017 [#1]

Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 109.71%
YoY- 370.93%
View:
Show?
Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 CAGR
Revenue 104,696 85,149 78,848 87,041 49,053 44,601 36,510 16.43%
PBT 1,206 795 1,259 6,390 2,477 4,760 1,849 -5.98%
Tax -65 -277 -336 -194 -307 -62 -11 29.25%
NP 1,141 518 923 6,196 2,170 4,698 1,838 -6.65%
-
NP to SH 1,141 363 -225 3,758 798 2,501 1,218 -0.93%
-
Tax Rate 5.39% 34.84% 26.69% 3.04% 12.39% 1.30% 0.59% -
Total Cost 103,555 84,631 77,925 80,845 46,883 39,903 34,672 17.12%
-
Net Worth 97,770 102,286 97,727 96,700 61,978 49,477 44,035 12.21%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 CAGR
Div 2,656 - - - - - - -
Div Payout % 232.85% - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 CAGR
Net Worth 97,770 102,286 97,727 96,700 61,978 49,477 44,035 12.21%
NOSH 531,359 531,359 506,359 483,260 380,000 235,943 234,230 12.55%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 CAGR
NP Margin 1.09% 0.61% 1.17% 7.12% 4.42% 10.53% 5.03% -
ROE 1.17% 0.35% -0.23% 3.89% 1.29% 5.05% 2.77% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 CAGR
RPS 19.70 16.02 15.57 18.01 12.91 18.90 15.59 3.43%
EPS 0.21 0.07 -0.04 0.78 0.21 1.06 0.52 -12.27%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.184 0.1925 0.193 0.2001 0.1631 0.2097 0.188 -0.31%
Adjusted Per Share Value based on latest NOSH - 483,260
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 CAGR
RPS 18.43 14.99 13.88 15.32 8.63 7.85 6.43 16.42%
EPS 0.20 0.06 -0.04 0.66 0.14 0.44 0.21 -0.70%
DPS 0.47 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1721 0.1801 0.172 0.1702 0.1091 0.0871 0.0775 12.21%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 30/04/13 -
Price 0.275 0.16 0.25 0.31 0.45 0.535 0.305 -
P/RPS 1.40 1.00 1.61 1.72 3.49 2.83 1.96 -4.74%
P/EPS 128.07 234.21 -562.62 39.86 214.29 50.47 58.65 11.94%
EY 0.78 0.43 -0.18 2.51 0.47 1.98 1.70 -10.64%
DY 1.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.83 1.30 1.55 2.76 2.55 1.62 -1.20%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 CAGR
Date 05/06/20 24/05/19 28/05/18 26/05/17 27/05/16 29/05/15 25/06/13 -
Price 1.63 0.16 0.22 0.295 0.405 0.695 0.32 -
P/RPS 8.27 1.00 1.41 1.64 3.14 3.68 2.05 22.31%
P/EPS 759.09 234.21 -495.11 37.94 192.86 65.57 61.54 43.74%
EY 0.13 0.43 -0.20 2.64 0.52 1.53 1.63 -30.59%
DY 0.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.86 0.83 1.14 1.47 2.48 3.31 1.70 26.92%

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