[CAREPLS] QoQ TTM Result on 30-Jun-2022

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022
Profit Trend
QoQ- -234.73%
YoY- -125.67%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 212,991 261,564 325,126 377,645 541,239 700,315 720,549 -55.65%
PBT -101,603 -123,576 -123,168 -79,087 90,493 276,038 354,005 -
Tax 1,472 1,496 4,031 -1,455 -30,712 -54,996 -74,710 -
NP -100,131 -122,080 -119,137 -80,542 59,781 221,042 279,295 -
-
NP to SH -100,196 -122,119 -119,144 -80,560 59,794 221,032 279,290 -
-
Tax Rate - - - - 33.94% 19.92% 21.10% -
Total Cost 313,122 383,644 444,263 458,187 481,458 479,273 441,254 -20.45%
-
Net Worth 351,587 367,016 385,493 414,994 448,214 485,809 501,221 -21.07%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - 10,760 21,510 32,261 -
Div Payout % - - - - 18.00% 9.73% 11.55% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 351,587 367,016 385,493 414,994 448,214 485,809 501,221 -21.07%
NOSH 568,814 568,814 568,814 568,814 568,078 568,078 568,078 0.08%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -47.01% -46.67% -36.64% -21.33% 11.05% 31.56% 38.76% -
ROE -28.50% -33.27% -30.91% -19.41% 13.34% 45.50% 55.72% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 37.25 45.84 57.10 66.47 95.28 128.41 132.11 -57.03%
EPS -17.52 -21.40 -20.92 -14.18 10.53 40.53 51.21 -
DPS 0.00 0.00 0.00 0.00 1.89 4.00 6.00 -
NAPS 0.6149 0.6432 0.677 0.7304 0.789 0.8908 0.919 -23.51%
Adjusted Per Share Value based on latest NOSH - 568,814
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 28.33 34.79 43.25 50.23 71.99 93.15 95.84 -55.65%
EPS -13.33 -16.24 -15.85 -10.72 7.95 29.40 37.15 -
DPS 0.00 0.00 0.00 0.00 1.43 2.86 4.29 -
NAPS 0.4677 0.4882 0.5128 0.552 0.5962 0.6462 0.6667 -21.06%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.30 0.475 0.245 0.445 0.66 1.04 1.24 -
P/RPS 0.81 1.04 0.43 0.67 0.69 0.81 0.94 -9.45%
P/EPS -1.71 -2.22 -1.17 -3.14 6.27 2.57 2.42 -
EY -58.41 -45.06 -85.40 -31.86 15.95 38.97 41.30 -
DY 0.00 0.00 0.00 0.00 2.87 3.85 4.84 -
P/NAPS 0.49 0.74 0.36 0.61 0.84 1.17 1.35 -49.14%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 24/05/23 22/02/23 25/11/22 25/08/22 27/05/22 23/02/22 26/11/21 -
Price 0.305 0.315 0.475 0.325 0.565 0.825 1.22 -
P/RPS 0.82 0.69 0.83 0.49 0.59 0.64 0.92 -7.39%
P/EPS -1.74 -1.47 -2.27 -2.29 5.37 2.04 2.38 -
EY -57.45 -67.94 -44.05 -43.63 18.63 49.13 41.97 -
DY 0.00 0.00 0.00 0.00 3.35 4.85 4.92 -
P/NAPS 0.50 0.49 0.70 0.44 0.72 0.93 1.33 -47.94%

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