[CAREPLS] QoQ Annualized Quarter Result on 31-Dec-2012

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 CAGR
Revenue 146,040 0 97,392 0 100,876 103,389 81,532 79.11%
PBT 7,396 0 2,760 0 573 86 -920 -903.91%
Tax -44 0 -463 0 -525 -840 -1,504 -97.07%
NP 7,352 0 2,297 0 48 -753 -2,424 -403.30%
-
NP to SH 4,872 0 2,971 0 1,962 2,121 984 395.12%
-
Tax Rate 0.59% - 16.78% - 91.62% 976.74% - -
Total Cost 138,688 0 95,095 0 100,828 104,143 83,956 65.19%
-
Net Worth 44,035 0 42,108 42,743 41,108 4,047,789 38,241 15.15%
Dividend
30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 CAGR
Div - - 584 - - - - -
Div Payout % - - 19.69% - - - - -
Equity
30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 44,035 0 42,108 42,743 41,108 4,047,789 38,241 15.15%
NOSH 234,230 233,937 233,937 233,571 233,571 232,631 223,636 4.73%
Ratio Analysis
30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 5.03% 0.00% 2.36% 0.00% 0.05% -0.73% -2.97% -
ROE 11.06% 0.00% 7.06% 0.00% 4.77% 0.05% 2.57% -
Per Share
30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 CAGR
RPS 62.35 0.00 41.63 0.00 43.19 44.44 36.46 71.00%
EPS 2.08 0.00 1.27 0.00 0.84 0.91 0.44 372.72%
DPS 0.00 0.00 0.25 0.00 0.00 0.00 0.00 -
NAPS 0.188 0.00 0.18 0.183 0.176 17.40 0.171 9.94%
Adjusted Per Share Value based on latest NOSH - 235,555
30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 CAGR
RPS 19.79 0.00 13.20 0.00 13.67 14.01 11.05 79.09%
EPS 0.66 0.00 0.40 0.00 0.27 0.29 0.13 407.69%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
NAPS 0.0597 0.00 0.0571 0.0579 0.0557 5.4862 0.0518 15.25%
Price Multiplier on Financial Quarter End Date
30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 CAGR
Date 30/04/13 29/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 -
Price 0.305 0.30 0.275 0.34 0.34 0.34 0.34 -
P/RPS 0.49 0.00 0.66 0.00 0.79 0.77 0.93 -47.31%
P/EPS 14.66 0.00 21.65 0.00 40.48 37.28 77.27 -81.02%
EY 6.82 0.00 4.62 0.00 2.47 2.68 1.29 428.68%
DY 0.00 0.00 0.91 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.00 1.53 1.86 1.93 0.02 1.99 -18.59%
Price Multiplier on Announcement Date
30/04/13 31/03/13 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 CAGR
Date 25/06/13 - 27/03/13 - 17/12/12 20/09/12 26/06/12 -
Price 0.32 0.00 0.30 0.00 0.34 0.34 0.34 -
P/RPS 0.51 0.00 0.72 0.00 0.79 0.77 0.93 -45.16%
P/EPS 15.38 0.00 23.62 0.00 40.48 37.28 77.27 -80.09%
EY 6.50 0.00 4.23 0.00 2.47 2.68 1.29 403.87%
DY 0.00 0.00 0.83 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.00 1.67 0.00 1.93 0.02 1.99 -14.57%

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