[CAREPLS] QoQ Cumulative Quarter Result on 30-Apr-2011 [#1]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
27-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- -86.37%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
Revenue 55,396 36,458 22,967 10,560 47,226 35,771 35,771 41.70%
PBT 418 2,035 2,736 573 2,900 3,254 3,254 -80.51%
Tax 36 -142 -145 -144 248 271 271 -79.98%
NP 454 1,893 2,591 429 3,148 3,525 3,525 -80.47%
-
NP to SH 1,978 2,644 2,726 429 3,148 3,525 3,525 -36.90%
-
Tax Rate -8.61% 6.98% 5.30% 25.13% -8.55% -8.33% -8.33% -
Total Cost 54,942 34,565 20,376 10,131 44,078 32,246 32,246 52.90%
-
Net Worth 34,098 32,945 33,131 31,531 16,598 0 9,080 187.05%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
Net Worth 34,098 32,945 33,131 31,531 16,598 0 9,080 187.05%
NOSH 213,118 209,841 209,692 214,499 114,472 82,552 82,552 112.93%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
NP Margin 0.82% 5.19% 11.28% 4.06% 6.67% 9.85% 9.85% -
ROE 5.80% 8.03% 8.23% 1.36% 18.97% 0.00% 38.82% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
RPS 25.99 17.37 10.95 4.92 41.26 43.33 43.33 -33.45%
EPS 0.93 1.26 1.30 0.20 2.75 4.27 4.27 -70.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.157 0.158 0.147 0.145 0.00 0.11 34.79%
Adjusted Per Share Value based on latest NOSH - 214,499
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
RPS 7.37 4.85 3.05 1.40 6.28 4.76 4.76 41.67%
EPS 0.26 0.35 0.36 0.06 0.42 0.47 0.47 -37.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0454 0.0438 0.0441 0.0419 0.0221 0.00 0.0121 186.85%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 - - -
Price 0.34 0.355 0.475 0.375 0.355 0.00 0.00 -
P/RPS 1.31 2.04 4.34 7.62 0.86 0.00 0.00 -
P/EPS 36.63 28.17 36.54 187.50 12.91 0.00 0.00 -
EY 2.73 3.55 2.74 0.53 7.75 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.26 3.01 2.55 2.45 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
Date 30/03/12 16/12/11 27/09/11 27/06/11 23/03/11 - 01/12/10 -
Price 0.34 0.34 0.29 0.41 0.345 0.00 0.00 -
P/RPS 1.31 1.96 2.65 8.33 0.84 0.00 0.00 -
P/EPS 36.63 26.98 22.31 205.00 12.55 0.00 0.00 -
EY 2.73 3.71 4.48 0.49 7.97 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.17 1.84 2.79 2.38 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