[CAREPLS] YoY Quarter Result on 31-Mar-2021 [#1]

Announcement Date
07-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 192.08%
YoY- 10727.61%
View:
Show?
Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 82,257 241,333 104,696 85,149 78,848 87,041 49,053 8.99%
PBT -37,629 147,916 1,206 795 1,259 6,390 2,477 -
Tax -89 -24,373 -65 -277 -336 -194 -307 -18.63%
NP -37,718 123,543 1,141 518 923 6,196 2,170 -
-
NP to SH -37,695 123,543 1,141 363 -225 3,758 798 -
-
Tax Rate - 16.48% 5.39% 34.84% 26.69% 3.04% 12.39% -
Total Cost 119,975 117,790 103,555 84,631 77,925 80,845 46,883 16.94%
-
Net Worth 448,214 374,595 97,770 102,286 97,727 96,700 61,978 39.04%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - 10,750 2,656 - - - - -
Div Payout % - 8.70% 232.85% - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 448,214 374,595 97,770 102,286 97,727 96,700 61,978 39.04%
NOSH 568,078 550,079 531,359 531,359 506,359 483,260 380,000 6.92%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin -45.85% 51.19% 1.09% 0.61% 1.17% 7.12% 4.42% -
ROE -8.41% 32.98% 1.17% 0.35% -0.23% 3.89% 1.29% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 14.48 44.90 19.70 16.02 15.57 18.01 12.91 1.93%
EPS -6.64 22.98 0.21 0.07 -0.04 0.78 0.21 -
DPS 0.00 2.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.789 0.6969 0.184 0.1925 0.193 0.2001 0.1631 30.03%
Adjusted Per Share Value based on latest NOSH - 550,079
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 14.48 42.48 18.43 14.99 13.88 15.32 8.63 9.00%
EPS -6.64 21.75 0.20 0.06 -0.04 0.66 0.14 -
DPS 0.00 1.89 0.47 0.00 0.00 0.00 0.00 -
NAPS 0.789 0.6594 0.1721 0.1801 0.172 0.1702 0.1091 39.04%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.66 1.27 0.275 0.16 0.25 0.31 0.45 -
P/RPS 4.56 2.83 1.40 1.00 1.61 1.72 3.49 4.55%
P/EPS -9.95 5.53 128.07 234.21 -562.62 39.86 214.29 -
EY -10.05 18.10 0.78 0.43 -0.18 2.51 0.47 -
DY 0.00 1.57 1.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.82 1.49 0.83 1.30 1.55 2.76 -17.97%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 27/05/22 07/05/21 05/06/20 24/05/19 28/05/18 26/05/17 27/05/16 -
Price 0.565 2.41 1.63 0.16 0.22 0.295 0.405 -
P/RPS 3.90 5.37 8.27 1.00 1.41 1.64 3.14 3.67%
P/EPS -8.51 10.49 759.09 234.21 -495.11 37.94 192.86 -
EY -11.74 9.54 0.13 0.43 -0.20 2.64 0.52 -
DY 0.00 0.83 0.31 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 3.46 8.86 0.83 1.14 1.47 2.48 -18.61%

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