[CAREPLS] QoQ TTM Result on 30-Apr-2013 [#1]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 38.05%
YoY- 60.5%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
TTM Result
30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 CAGR
Revenue 70,334 70,334 66,651 66,651 54,313 77,009 67,251 6.17%
PBT 2,049 2,049 4,227 4,227 2,724 2,990 382 844.73%
Tax -1 -1 -124 -124 -113 -87 -350 -99.96%
NP 2,048 2,048 4,103 4,103 2,611 2,903 32 25892.97%
-
NP to SH 1,205 1,205 2,881 2,881 2,087 2,725 1,308 -10.38%
-
Tax Rate 0.05% 0.05% 2.93% 2.93% 4.15% 2.91% 91.62% -
Total Cost 68,286 68,286 62,548 62,548 51,702 74,106 67,219 2.12%
-
Net Worth 0 2,405,000 0 44,035 0 42,160 43,106 -
Dividend
30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 CAGR
Div - - 585 585 585 585 - -
Div Payout % - - 20.32% 20.32% 28.06% 21.49% - -
Equity
30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 CAGR
Net Worth 0 2,405,000 0 44,035 0 42,160 43,106 -
NOSH 130,000 130,000 234,230 234,230 234,225 234,225 235,555 -54.82%
Ratio Analysis
30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 CAGR
NP Margin 2.91% 2.91% 6.16% 6.16% 4.81% 3.77% 0.05% -
ROE 0.00% 0.05% 0.00% 6.54% 0.00% 6.46% 3.03% -
Per Share
30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 CAGR
RPS 54.10 54.10 28.46 28.46 23.19 32.88 28.55 135.03%
EPS 0.93 0.93 1.23 1.23 0.89 1.16 0.56 97.03%
DPS 0.00 0.00 0.25 0.25 0.25 0.25 0.00 -
NAPS 0.00 18.50 0.00 0.188 0.00 0.18 0.183 -
Adjusted Per Share Value based on latest NOSH - 234,230
30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 CAGR
RPS 9.36 9.36 8.87 8.87 7.22 10.24 8.95 6.17%
EPS 0.16 0.16 0.38 0.38 0.28 0.36 0.17 -7.78%
DPS 0.00 0.00 0.08 0.08 0.08 0.08 0.00 -
NAPS 0.00 3.1989 0.00 0.0586 0.00 0.0561 0.0573 -
Price Multiplier on Financial Quarter End Date
30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 CAGR
Date 30/09/13 31/07/13 28/06/13 30/04/13 29/03/13 31/01/13 31/12/12 -
Price 0.335 0.335 0.335 0.305 0.30 0.275 0.34 -
P/RPS 0.62 0.62 1.18 1.07 1.29 0.84 1.19 -58.17%
P/EPS 36.14 36.14 27.24 24.80 33.67 23.64 61.23 -50.58%
EY 2.77 2.77 3.67 4.03 2.97 4.23 1.63 103.18%
DY 0.00 0.00 0.75 0.82 0.83 0.91 0.00 -
P/NAPS 0.00 0.02 0.00 1.62 0.00 1.53 1.86 -
Price Multiplier on Announcement Date
30/09/13 31/07/13 30/06/13 30/04/13 31/03/13 31/01/13 31/12/12 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 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