[CAREPLS] QoQ Quarter Result on 31-Oct-2011 [#3]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
16-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- -103.57%
YoY- -112.15%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 22,696 20,383 18,938 13,491 12,407 10,560 11,455 57.81%
PBT 266 -230 -1,615 -702 2,162 573 -355 -
Tax 26 -376 176 4 0 -144 -23 -
NP 292 -606 -1,439 -698 2,162 429 -378 -
-
NP to SH 638 246 -666 -82 2,297 429 -378 -
-
Tax Rate -9.77% - - - 0.00% 25.13% - -
Total Cost 22,404 20,989 20,377 14,189 10,245 10,131 11,833 53.10%
-
Net Worth 4,111,555 38,241 34,219 32,185 33,295 31,531 16,609 3855.79%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 4,111,555 38,241 34,219 32,185 33,295 31,531 16,609 3855.79%
NOSH 236,296 223,636 213,870 205,000 210,733 214,499 114,545 62.12%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 1.29% -2.97% -7.60% -5.17% 17.43% 4.06% -3.30% -
ROE 0.02% 0.64% -1.95% -0.25% 6.90% 1.36% -2.28% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 9.60 9.11 8.85 6.58 5.89 4.92 10.00 -2.68%
EPS 0.27 0.11 -0.31 -0.04 1.09 0.20 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 17.40 0.171 0.16 0.157 0.158 0.147 0.145 2339.98%
Adjusted Per Share Value based on latest NOSH - 205,000
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 3.08 2.76 2.57 1.83 1.68 1.43 1.55 58.12%
EPS 0.09 0.03 -0.09 -0.01 0.31 0.06 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5726 0.0518 0.0464 0.0436 0.0451 0.0427 0.0225 3857.08%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.34 0.34 0.34 0.355 0.475 0.375 0.355 -
P/RPS 3.54 3.73 3.84 5.39 8.07 7.62 3.55 -0.18%
P/EPS 125.93 309.09 -109.18 -887.50 43.58 187.50 -107.58 -
EY 0.79 0.32 -0.92 -0.11 2.29 0.53 -0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.99 2.13 2.26 3.01 2.55 2.45 -95.95%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 20/09/12 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 0.34 0.29 0.41 0.345 -
P/RPS 3.54 3.73 3.84 5.17 4.93 8.33 3.45 1.73%
P/EPS 125.93 309.09 -109.18 -850.00 26.61 205.00 -104.55 -
EY 0.79 0.32 -0.92 -0.12 3.76 0.49 -0.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.99 2.13 2.17 1.84 2.79 2.38 -95.87%

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