[CAREPLS] YoY TTM Result on 30-Jun-2015 [#2]

Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 3.54%
YoY- 67.34%
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
Revenue 314,283 294,670 202,824 169,297 46,867 11,086 52.54%
PBT 4,123 4,394 8,916 11,521 3,249 1,002 19.55%
Tax -3,117 2,102 -729 -776 -361 800 -
NP 1,006 6,496 8,187 10,745 2,888 1,802 -7.09%
-
NP to SH -3,173 -353 2,634 4,590 3,023 1,802 -
-
Tax Rate 75.60% -47.84% 8.18% 6.74% 11.11% -79.84% -
Total Cost 313,277 288,174 194,637 158,552 43,979 9,284 55.93%
-
Net Worth 97,069 93,269 52,770 0 33,295 0 -
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
Div - - - 588 - - -
Div Payout % - - - 12.82% - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
Net Worth 97,069 93,269 52,770 0 33,295 0 -
NOSH 506,359 483,259 300,000 238,888 210,733 36,257 39.49%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
NP Margin 0.32% 2.20% 4.04% 6.35% 6.16% 16.25% -
ROE -3.27% -0.38% 4.99% 0.00% 9.08% 0.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
RPS 62.07 60.98 67.61 70.87 22.24 30.58 9.34%
EPS -0.63 -0.07 0.88 1.92 1.43 4.97 -
DPS 0.00 0.00 0.00 0.25 0.00 0.00 -
NAPS 0.1917 0.193 0.1759 0.00 0.158 0.00 -
Adjusted Per Share Value based on latest NOSH - 238,888
30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
RPS 55.32 51.87 35.70 29.80 8.25 1.95 52.55%
EPS -0.56 -0.06 0.46 0.81 0.53 0.32 -
DPS 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 0.1709 0.1642 0.0929 0.00 0.0586 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 29/07/11 - -
Price 0.23 0.41 0.335 0.73 0.475 0.00 -
P/RPS 0.37 0.67 0.50 1.03 2.14 0.00 -
P/EPS -36.70 -561.29 38.15 37.99 33.11 0.00 -
EY -2.72 -0.18 2.62 2.63 3.02 0.00 -
DY 0.00 0.00 0.00 0.34 0.00 0.00 -
P/NAPS 1.20 2.12 1.90 0.00 3.01 0.00 -
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
Date 07/09/18 30/08/17 26/08/16 26/08/15 - - -
Price 0.21 0.33 0.31 0.425 0.00 0.00 -
P/RPS 0.34 0.54 0.46 0.60 0.00 0.00 -
P/EPS -33.51 -451.77 35.31 22.12 0.00 0.00 -
EY -2.98 -0.22 2.83 4.52 0.00 0.00 -
DY 0.00 0.00 0.00 0.58 0.00 0.00 -
P/NAPS 1.10 1.71 1.76 0.00 0.00 0.00 -

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