[CAREPLS] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -38.66%
YoY- -42.61%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
Revenue 351,458 314,283 294,670 202,824 169,297 46,867 11,086 47.32%
PBT 2,618 4,123 4,394 8,916 11,521 3,249 1,002 11.36%
Tax -1,878 -3,117 2,102 -729 -776 -361 800 -
NP 740 1,006 6,496 8,187 10,745 2,888 1,802 -9.49%
-
NP to SH -2,112 -3,173 -353 2,634 4,590 3,023 1,802 -
-
Tax Rate 71.73% 75.60% -47.84% 8.18% 6.74% 11.11% -79.84% -
Total Cost 350,718 313,277 288,174 194,637 158,552 43,979 9,284 50.24%
-
Net Worth 100,320 97,069 93,269 52,770 0 33,295 0 -
Dividend
30/06/19 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
Net Worth 100,320 97,069 93,269 52,770 0 33,295 0 -
NOSH 531,359 506,359 483,259 300,000 238,888 210,733 36,257 35.11%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
NP Margin 0.21% 0.32% 2.20% 4.04% 6.35% 6.16% 16.25% -
ROE -2.11% -3.27% -0.38% 4.99% 0.00% 9.08% 0.00% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
RPS 66.14 62.07 60.98 67.61 70.87 22.24 30.58 9.03%
EPS -0.40 -0.63 -0.07 0.88 1.92 1.43 4.97 -
DPS 0.00 0.00 0.00 0.00 0.25 0.00 0.00 -
NAPS 0.1888 0.1917 0.193 0.1759 0.00 0.158 0.00 -
Adjusted Per Share Value based on latest NOSH - 300,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
RPS 46.01 41.15 38.58 26.55 22.16 6.14 1.45 47.33%
EPS -0.28 -0.42 -0.05 0.34 0.60 0.40 0.24 -
DPS 0.00 0.00 0.00 0.00 0.08 0.00 0.00 -
NAPS 0.1313 0.1271 0.1221 0.0691 0.00 0.0436 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 29/07/11 - -
Price 0.155 0.23 0.41 0.335 0.73 0.475 0.00 -
P/RPS 0.23 0.37 0.67 0.50 1.03 2.14 0.00 -
P/EPS -39.00 -36.70 -561.29 38.15 37.99 33.11 0.00 -
EY -2.56 -2.72 -0.18 2.62 2.63 3.02 0.00 -
DY 0.00 0.00 0.00 0.00 0.34 0.00 0.00 -
P/NAPS 0.82 1.20 2.12 1.90 0.00 3.01 0.00 -
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
Date 23/08/19 07/09/18 30/08/17 26/08/16 26/08/15 - - -
Price 0.145 0.21 0.33 0.31 0.425 0.00 0.00 -
P/RPS 0.22 0.34 0.54 0.46 0.60 0.00 0.00 -
P/EPS -36.48 -33.51 -451.77 35.31 22.12 0.00 0.00 -
EY -2.74 -2.98 -0.22 2.83 4.52 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.58 0.00 0.00 -
P/NAPS 0.77 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