[CAREPLS] YoY TTM Result on 30-Oct-2010 [#3]

Announcement Date
01-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Oct-2010 [#3]
Profit Trend
QoQ- 37.46%
YoY--%
View:
Show?
TTM Result
30/09/16 30/09/15 31/10/11 30/10/10 CAGR
Revenue 210,266 182,022 47,913 23,531 44.73%
PBT 5,173 13,612 1,678 1,871 18.73%
Tax -198 -1,377 -163 606 -
NP 4,975 12,235 1,515 2,477 12.49%
-
NP to SH -180 4,934 2,266 2,477 -
-
Tax Rate 3.83% 10.12% 9.71% -32.39% -
Total Cost 205,291 169,787 46,398 21,054 46.88%
-
Net Worth 96,784 53,259 32,185 9,054 49.18%
Dividend
30/09/16 30/09/15 31/10/11 30/10/10 CAGR
Div - 588 - - -
Div Payout % - 11.93% - - -
Equity
30/09/16 30/09/15 31/10/11 30/10/10 CAGR
Net Worth 96,784 53,259 32,185 9,054 49.18%
NOSH 424,865 358,888 205,000 82,317 31.92%
Ratio Analysis
30/09/16 30/09/15 31/10/11 30/10/10 CAGR
NP Margin 2.37% 6.72% 3.16% 10.53% -
ROE -0.19% 9.26% 7.04% 27.36% -
Per Share
30/09/16 30/09/15 31/10/11 30/10/10 CAGR
RPS 49.49 50.72 23.37 28.59 9.70%
EPS -0.04 1.37 1.11 3.01 -
DPS 0.00 0.16 0.00 0.00 -
NAPS 0.2278 0.1484 0.157 0.11 13.07%
Adjusted Per Share Value based on latest NOSH - 82,317
30/09/16 30/09/15 31/10/11 30/10/10 CAGR
RPS 36.69 31.77 8.36 4.11 44.71%
EPS -0.03 0.86 0.40 0.43 -
DPS 0.00 0.10 0.00 0.00 -
NAPS 0.1689 0.0929 0.0562 0.0158 49.18%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 31/10/11 30/10/10 CAGR
Date 30/09/16 30/09/15 31/10/11 - -
Price 0.31 0.47 0.355 0.00 -
P/RPS 0.63 0.93 1.52 0.00 -
P/EPS -731.71 34.19 32.12 0.00 -
EY -0.14 2.93 3.11 0.00 -
DY 0.00 0.35 0.00 0.00 -
P/NAPS 1.36 3.17 2.26 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 31/10/11 30/10/10 CAGR
Date 23/11/16 24/11/15 16/12/11 - -
Price 0.28 0.575 0.34 0.00 -
P/RPS 0.57 1.13 1.45 0.00 -
P/EPS -660.90 41.82 30.76 0.00 -
EY -0.15 2.39 3.25 0.00 -
DY 0.00 0.29 0.00 0.00 -
P/NAPS 1.23 3.87 2.17 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