[CAREPLS] QoQ Quarter Result on 31-Jan-2012 [#4]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
30-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- -712.2%
YoY- -76.19%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 24,172 22,696 20,383 18,938 13,491 12,407 10,560 73.25%
PBT 346 266 -230 -1,615 -702 2,162 573 -28.44%
Tax 0 26 -376 176 4 0 -144 -
NP 346 292 -606 -1,439 -698 2,162 429 -13.29%
-
NP to SH 424 638 246 -666 -82 2,297 429 -0.77%
-
Tax Rate 0.00% -9.77% - - - 0.00% 25.13% -
Total Cost 23,826 22,404 20,989 20,377 14,189 10,245 10,131 76.38%
-
Net Worth 41,457 4,111,555 38,241 34,219 32,185 33,295 31,531 19.91%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 41,457 4,111,555 38,241 34,219 32,185 33,295 31,531 19.91%
NOSH 235,555 236,296 223,636 213,870 205,000 210,733 214,499 6.41%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 1.43% 1.29% -2.97% -7.60% -5.17% 17.43% 4.06% -
ROE 1.02% 0.02% 0.64% -1.95% -0.25% 6.90% 1.36% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 10.26 9.60 9.11 8.85 6.58 5.89 4.92 62.86%
EPS 0.18 0.27 0.11 -0.31 -0.04 1.09 0.20 -6.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.176 17.40 0.171 0.16 0.157 0.158 0.147 12.69%
Adjusted Per Share Value based on latest NOSH - 213,870
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 3.16 2.97 2.67 2.48 1.77 1.62 1.38 73.29%
EPS 0.06 0.08 0.03 -0.09 -0.01 0.30 0.06 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0543 5.3829 0.0501 0.0448 0.0421 0.0436 0.0413 19.91%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.34 0.34 0.34 0.34 0.355 0.475 0.375 -
P/RPS 3.31 3.54 3.73 3.84 5.39 8.07 7.62 -42.49%
P/EPS 188.89 125.93 309.09 -109.18 -887.50 43.58 187.50 0.49%
EY 0.53 0.79 0.32 -0.92 -0.11 2.29 0.53 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 0.02 1.99 2.13 2.26 3.01 2.55 -16.87%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 17/12/12 20/09/12 26/06/12 30/03/12 16/12/11 27/09/11 27/06/11 -
Price 0.34 0.34 0.34 0.34 0.34 0.29 0.41 -
P/RPS 3.31 3.54 3.73 3.84 5.17 4.93 8.33 -45.79%
P/EPS 188.89 125.93 309.09 -109.18 -850.00 26.61 205.00 -5.28%
EY 0.53 0.79 0.32 -0.92 -0.12 3.76 0.49 5.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 0.02 1.99 2.13 2.17 1.84 2.79 -21.69%

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