[CAREPLS] QoQ Quarter Result on 31-Jan-2011 [#4]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
23-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jan-2011 [#4]
Profit Trend
QoQ- -156.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Quarter Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 31/07/10 CAGR
Revenue 13,491 12,407 10,560 11,455 12,445 12,445 11,086 16.97%
PBT -702 2,162 573 -355 869 869 1,002 -
Tax 4 0 -144 -23 -194 -194 800 -98.54%
NP -698 2,162 429 -378 675 675 1,802 -
-
NP to SH -82 2,297 429 -378 675 675 1,802 -
-
Tax Rate - 0.00% 25.13% - 22.32% 22.32% -79.84% -
Total Cost 14,189 10,245 10,131 11,833 11,770 11,770 9,284 40.32%
-
Net Worth 32,185 33,295 31,531 16,609 0 9,054 0 -
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 31/07/10 CAGR
Net Worth 32,185 33,295 31,531 16,609 0 9,054 0 -
NOSH 205,000 210,733 214,499 114,545 82,317 82,317 36,257 298.93%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 31/07/10 CAGR
NP Margin -5.17% 17.43% 4.06% -3.30% 5.42% 5.42% 16.25% -
ROE -0.25% 6.90% 1.36% -2.28% 0.00% 7.45% 0.00% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 31/07/10 CAGR
RPS 6.58 5.89 4.92 10.00 15.12 15.12 30.58 -70.68%
EPS -0.04 1.09 0.20 -0.33 0.82 0.82 4.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.157 0.158 0.147 0.145 0.00 0.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 114,545
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 31/07/10 CAGR
RPS 1.83 1.68 1.43 1.55 1.69 1.69 1.50 17.21%
EPS -0.01 0.31 0.06 -0.05 0.09 0.09 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0436 0.0451 0.0427 0.0225 0.00 0.0123 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 31/07/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 - - - -
Price 0.355 0.475 0.375 0.355 0.00 0.00 0.00 -
P/RPS 5.39 8.07 7.62 3.55 0.00 0.00 0.00 -
P/EPS -887.50 43.58 187.50 -107.58 0.00 0.00 0.00 -
EY -0.11 2.29 0.53 -0.93 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 3.01 2.55 2.45 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 31/07/10 CAGR
Date 16/12/11 27/09/11 27/06/11 23/03/11 - 01/12/10 - -
Price 0.34 0.29 0.41 0.345 0.00 0.00 0.00 -
P/RPS 5.17 4.93 8.33 3.45 0.00 0.00 0.00 -
P/EPS -850.00 26.61 205.00 -104.55 0.00 0.00 0.00 -
EY -0.12 3.76 0.49 -0.96 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.84 2.79 2.38 0.00 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