[CAREPLS] YoY TTM Result on 31-Oct-2011 [#3]

Announcement Date
16-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- -25.04%
YoY- -28.11%
Quarter Report
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 31/10/11 30/10/10 31/10/10 CAGR
Revenue 316,016 210,266 182,022 47,913 23,531 35,976 36.88%
PBT 6,459 5,173 13,612 1,678 1,871 2,740 13.19%
Tax 1,968 -198 -1,377 -163 606 412 25.35%
NP 8,427 4,975 12,235 1,515 2,477 3,152 15.26%
-
NP to SH 696 -180 4,934 2,266 2,477 3,152 -19.60%
-
Tax Rate -30.47% 3.83% 10.12% 9.71% -32.39% -15.04% -
Total Cost 307,589 205,291 169,787 46,398 21,054 32,824 38.17%
-
Net Worth 98,790 96,784 53,259 32,185 9,054 0 -
Dividend
30/09/17 30/09/16 30/09/15 31/10/11 30/10/10 31/10/10 CAGR
Div - - 588 - - - -
Div Payout % - - 11.93% - - - -
Equity
30/09/17 30/09/16 30/09/15 31/10/11 30/10/10 31/10/10 CAGR
Net Worth 98,790 96,784 53,259 32,185 9,054 0 -
NOSH 506,359 424,865 358,888 205,000 82,317 82,317 30.01%
Ratio Analysis
30/09/17 30/09/16 30/09/15 31/10/11 30/10/10 31/10/10 CAGR
NP Margin 2.67% 2.37% 6.72% 3.16% 10.53% 8.76% -
ROE 0.70% -0.19% 9.26% 7.04% 27.36% 0.00% -
Per Share
30/09/17 30/09/16 30/09/15 31/10/11 30/10/10 31/10/10 CAGR
RPS 62.41 49.49 50.72 23.37 28.59 43.70 5.28%
EPS 0.14 -0.04 1.37 1.11 3.01 3.83 -38.00%
DPS 0.00 0.00 0.16 0.00 0.00 0.00 -
NAPS 0.1951 0.2278 0.1484 0.157 0.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 205,000
30/09/17 30/09/16 30/09/15 31/10/11 30/10/10 31/10/10 CAGR
RPS 55.15 36.69 31.77 8.36 4.11 6.28 36.88%
EPS 0.12 -0.03 0.86 0.40 0.43 0.55 -19.74%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 -
NAPS 0.1724 0.1689 0.0929 0.0562 0.0158 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 31/10/11 30/10/10 31/10/10 CAGR
Date 29/09/17 30/09/16 30/09/15 31/10/11 - - -
Price 0.325 0.31 0.47 0.355 0.00 0.00 -
P/RPS 0.52 0.63 0.93 1.52 0.00 0.00 -
P/EPS 236.45 -731.71 34.19 32.12 0.00 0.00 -
EY 0.42 -0.14 2.93 3.11 0.00 0.00 -
DY 0.00 0.00 0.35 0.00 0.00 0.00 -
P/NAPS 1.67 1.36 3.17 2.26 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 31/10/11 30/10/10 31/10/10 CAGR
Date 24/11/17 23/11/16 24/11/15 16/12/11 - - -
Price 0.345 0.28 0.575 0.34 0.00 0.00 -
P/RPS 0.55 0.57 1.13 1.45 0.00 0.00 -
P/EPS 251.00 -660.90 41.82 30.76 0.00 0.00 -
EY 0.40 -0.15 2.39 3.25 0.00 0.00 -
DY 0.00 0.00 0.29 0.00 0.00 0.00 -
P/NAPS 1.77 1.23 3.87 2.17 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