[CAREPLS] QoQ Annualized Quarter Result on 30-Sep-2013

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 CAGR
Revenue 224,478 129,059 156,370 0 168,801 0 146,040 59.74%
PBT 13,200 2,842 2,916 0 4,917 0 7,396 87.97%
Tax -858 -338 -18 0 -2 0 -44 2444.25%
NP 12,342 2,504 2,898 0 4,915 0 7,352 75.84%
-
NP to SH 7,404 1,272 1,725 0 2,892 0 4,872 57.77%
-
Tax Rate 6.50% 11.89% 0.62% - 0.04% - 0.59% -
Total Cost 212,136 126,555 153,472 0 163,886 0 138,688 58.89%
-
Net Worth 44,470 43,813 43,418 0 4,371,078 0 44,035 1.07%
Dividend
31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 CAGR
Net Worth 44,470 43,813 43,418 0 4,371,078 0 44,035 1.07%
NOSH 232,830 235,555 234,693 236,274 236,274 234,230 234,230 -0.65%
Ratio Analysis
31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 CAGR
NP Margin 5.50% 1.94% 1.85% 0.00% 2.91% 0.00% 5.03% -
ROE 16.65% 2.90% 3.97% 0.00% 0.07% 0.00% 11.06% -
Per Share
31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 CAGR
RPS 96.41 54.79 66.63 0.00 71.44 0.00 62.35 60.78%
EPS 3.18 0.54 0.74 0.00 1.22 0.00 2.08 58.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.191 0.186 0.185 0.00 18.50 0.00 0.188 1.73%
Adjusted Per Share Value based on latest NOSH - 130,000
31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 CAGR
RPS 29.86 17.17 20.80 0.00 22.45 0.00 19.43 59.70%
EPS 0.98 0.17 0.23 0.00 0.38 0.00 0.65 56.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0592 0.0583 0.0578 0.00 5.8141 0.00 0.0586 1.11%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 CAGR
Date 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 28/06/13 30/04/13 -
Price 0.335 0.31 0.335 0.335 0.335 0.335 0.305 -
P/RPS 0.35 0.57 0.50 0.00 0.47 0.00 0.49 -30.69%
P/EPS 10.53 57.41 45.58 0.00 27.37 0.00 14.66 -30.26%
EY 9.49 1.74 2.19 0.00 3.65 0.00 6.82 43.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.67 1.81 0.00 0.02 0.00 1.62 8.77%
Price Multiplier on Announcement Date
31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 30/04/13 CAGR
Date 29/05/14 28/02/14 12/12/13 - 13/09/13 - 25/06/13 -
Price 0.325 0.32 0.31 0.00 0.35 0.00 0.32 -
P/RPS 0.34 0.58 0.47 0.00 0.49 0.00 0.51 -35.71%
P/EPS 10.22 59.26 42.18 0.00 28.59 0.00 15.38 -35.93%
EY 9.78 1.69 2.37 0.00 3.50 0.00 6.50 56.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.72 1.68 0.00 0.02 0.00 1.70 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