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

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
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%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 26,968 13,870 48,318 241,333 104,696 85,149 78,848 -15.20%
PBT -7,657 -9,318 -31,946 147,916 1,206 795 1,259 -
Tax -79 -45 1,738 -24,373 -65 -277 -336 -19.94%
NP -7,736 -9,363 -30,208 123,543 1,141 518 923 -
-
NP to SH -7,395 -9,298 -30,210 123,543 1,141 363 -225 71.04%
-
Tax Rate - - - 16.48% 5.39% 34.84% 26.69% -
Total Cost 34,704 23,233 78,526 117,790 103,555 84,631 77,925 -11.68%
-
Net Worth 280,497 260,591 385,493 374,595 97,770 102,286 97,727 17.59%
Dividend
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - 10,750 2,656 - - -
Div Payout % - - - 8.70% 232.85% - - -
Equity
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 280,497 260,591 385,493 374,595 97,770 102,286 97,727 17.59%
NOSH 725,811 584,970 568,814 550,079 531,359 531,359 506,359 5.68%
Ratio Analysis
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -28.69% -67.51% -62.52% 51.19% 1.09% 0.61% 1.17% -
ROE -2.64% -3.57% -7.84% 32.98% 1.17% 0.35% -0.23% -
Per Share
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 3.84 2.39 8.49 44.90 19.70 16.02 15.57 -19.35%
EPS -1.05 -1.61 -5.31 22.98 0.21 0.07 -0.04 65.23%
DPS 0.00 0.00 0.00 2.00 0.50 0.00 0.00 -
NAPS 0.3998 0.4499 0.677 0.6969 0.184 0.1925 0.193 11.84%
Adjusted Per Share Value based on latest NOSH - 550,079
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 3.53 1.82 6.33 31.60 13.71 11.15 10.32 -15.19%
EPS -0.97 -1.22 -3.96 16.17 0.15 0.05 -0.03 70.61%
DPS 0.00 0.00 0.00 1.41 0.35 0.00 0.00 -
NAPS 0.3672 0.3412 0.5047 0.4904 0.128 0.1339 0.1279 17.59%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/09/24 29/09/23 30/09/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.265 0.27 0.245 1.27 0.275 0.16 0.25 -
P/RPS 6.89 11.28 2.89 2.83 1.40 1.00 1.61 25.03%
P/EPS -25.14 -16.82 -4.62 5.53 128.07 234.21 -562.62 -37.97%
EY -3.98 -5.95 -21.65 18.10 0.78 0.43 -0.18 60.93%
DY 0.00 0.00 0.00 1.57 1.82 0.00 0.00 -
P/NAPS 0.66 0.60 0.36 1.82 1.49 0.83 1.30 -9.89%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 20/11/24 23/11/23 25/11/22 07/05/21 05/06/20 24/05/19 28/05/18 -
Price 0.255 0.32 0.475 2.41 1.63 0.16 0.22 -
P/RPS 6.63 13.36 5.60 5.37 8.27 1.00 1.41 26.85%
P/EPS -24.19 -19.93 -8.95 10.49 759.09 234.21 -495.11 -37.12%
EY -4.13 -5.02 -11.17 9.54 0.13 0.43 -0.20 59.25%
DY 0.00 0.00 0.00 0.83 0.31 0.00 0.00 -
P/NAPS 0.64 0.71 0.70 3.46 8.86 0.83 1.14 -8.49%

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