[CAREPLS] QoQ Quarter Result on 31-Jul-2011 [#2]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
27-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- 435.43%
YoY- 27.47%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 20,383 18,938 13,491 12,407 10,560 11,455 12,445 38.98%
PBT -230 -1,615 -702 2,162 573 -355 869 -
Tax -376 176 4 0 -144 -23 -194 55.51%
NP -606 -1,439 -698 2,162 429 -378 675 -
-
NP to SH 246 -666 -82 2,297 429 -378 675 -49.00%
-
Tax Rate - - - 0.00% 25.13% - 22.32% -
Total Cost 20,989 20,377 14,189 10,245 10,131 11,833 11,770 47.10%
-
Net Worth 38,241 34,219 32,185 33,295 31,531 16,609 0 -
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 38,241 34,219 32,185 33,295 31,531 16,609 0 -
NOSH 223,636 213,870 205,000 210,733 214,499 114,545 82,317 94.81%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin -2.97% -7.60% -5.17% 17.43% 4.06% -3.30% 5.42% -
ROE 0.64% -1.95% -0.25% 6.90% 1.36% -2.28% 0.00% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 9.11 8.85 6.58 5.89 4.92 10.00 15.12 -28.68%
EPS 0.11 -0.31 -0.04 1.09 0.20 -0.33 0.82 -73.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.171 0.16 0.157 0.158 0.147 0.145 0.00 -
Adjusted Per Share Value based on latest NOSH - 210,733
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 2.91 2.70 1.93 1.77 1.51 1.64 1.78 38.81%
EPS 0.04 -0.10 -0.01 0.33 0.06 -0.05 0.10 -45.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0546 0.0488 0.0459 0.0475 0.045 0.0237 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 - -
Price 0.34 0.34 0.355 0.475 0.375 0.355 0.00 -
P/RPS 3.73 3.84 5.39 8.07 7.62 3.55 0.00 -
P/EPS 309.09 -109.18 -887.50 43.58 187.50 -107.58 0.00 -
EY 0.32 -0.92 -0.11 2.29 0.53 -0.93 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.13 2.26 3.01 2.55 2.45 0.00 -
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 26/06/12 30/03/12 16/12/11 27/09/11 27/06/11 23/03/11 - -
Price 0.34 0.34 0.34 0.29 0.41 0.345 0.00 -
P/RPS 3.73 3.84 5.17 4.93 8.33 3.45 0.00 -
P/EPS 309.09 -109.18 -850.00 26.61 205.00 -104.55 0.00 -
EY 0.32 -0.92 -0.12 3.76 0.49 -0.96 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.13 2.17 1.84 2.79 2.38 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