[CAREPLS] YoY TTM Result on 31-Jan-2012 [#4]

Announcement Date
30-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- -12.71%
YoY- -28.7%
Quarter Report
View:
Show?
TTM Result
31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 190,264 152,148 77,009 55,396 47,431 32.64%
PBT 13,014 7,508 2,990 418 2,385 41.20%
Tax -451 -694 -87 36 389 -
NP 12,563 6,814 2,903 454 2,774 35.95%
-
NP to SH 5,997 3,166 2,725 1,978 2,774 16.97%
-
Tax Rate 3.47% 9.24% 2.91% -8.61% -16.31% -
Total Cost 177,701 145,334 74,106 54,942 44,657 32.42%
-
Net Worth 64,384 46,879 42,160 34,219 16,609 31.72%
Dividend
31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 CAGR
Div - 588 585 - - -
Div Payout % - 18.59% 21.49% - - -
Equity
31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 64,384 46,879 42,160 34,219 16,609 31.72%
NOSH 382,105 235,454 234,225 213,870 114,545 27.75%
Ratio Analysis
31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 6.60% 4.48% 3.77% 0.82% 5.85% -
ROE 9.31% 6.75% 6.46% 5.78% 16.70% -
Per Share
31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 49.79 64.62 32.88 25.90 41.41 3.81%
EPS 1.57 1.34 1.16 0.92 2.42 -8.42%
DPS 0.00 0.25 0.25 0.00 0.00 -
NAPS 0.1685 0.1991 0.18 0.16 0.145 3.10%
Adjusted Per Share Value based on latest NOSH - 213,870
31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 33.20 26.55 13.44 9.67 8.28 32.62%
EPS 1.05 0.55 0.48 0.35 0.48 17.25%
DPS 0.00 0.10 0.10 0.00 0.00 -
NAPS 0.1124 0.0818 0.0736 0.0597 0.029 31.71%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 -
Price 0.555 0.405 0.275 0.34 0.355 -
P/RPS 1.11 0.63 0.84 1.31 0.86 5.32%
P/EPS 35.36 30.12 23.64 36.76 14.66 19.60%
EY 2.83 3.32 4.23 2.72 6.82 -16.37%
DY 0.00 0.62 0.91 0.00 0.00 -
P/NAPS 3.29 2.03 1.53 2.13 2.45 6.17%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 CAGR
Date 24/02/16 27/02/15 - 30/03/12 - -
Price 0.495 0.545 0.00 0.34 0.00 -
P/RPS 0.99 0.84 0.00 1.31 0.00 -
P/EPS 31.54 40.53 0.00 36.76 0.00 -
EY 3.17 2.47 0.00 2.72 0.00 -
DY 0.00 0.46 0.00 0.00 0.00 -
P/NAPS 2.94 2.74 0.00 2.13 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