[CAREPLS] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -46.24%
YoY- -79.67%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
Revenue 344,094 318,600 335,184 204,716 179,596 45,934 46,652 25.10%
PBT -2,732 4,216 7,490 8,946 17,142 5,472 4,770 -
Tax -340 -1,224 -836 -1,244 -688 -290 930 -
NP -3,072 2,992 6,654 7,702 16,454 5,182 5,700 -
-
NP to SH -3,196 -1,818 692 1,716 8,442 5,452 5,700 -
-
Tax Rate - 29.03% 11.16% 13.91% 4.01% 5.30% -19.50% -
Total Cost 347,166 315,608 328,530 197,014 163,142 40,752 40,952 27.07%
-
Net Worth 100,320 97,069 93,269 68,600 52,535 33,131 0 -
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
Net Worth 100,320 97,069 93,269 68,600 52,535 33,131 0 -
NOSH 531,359 506,359 483,259 390,000 238,474 209,692 36,259 35.11%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
NP Margin -0.89% 0.94% 1.99% 3.76% 9.16% 11.28% 12.22% -
ROE -3.19% -1.87% 0.74% 2.50% 16.07% 16.46% 0.00% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
RPS 64.76 62.92 69.36 52.49 75.31 21.91 128.66 -7.40%
EPS -0.60 -1.62 0.14 0.44 3.54 2.60 15.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1888 0.1917 0.193 0.1759 0.2203 0.158 0.00 -
Adjusted Per Share Value based on latest NOSH - 300,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
RPS 45.77 42.38 44.58 27.23 23.89 6.11 6.21 25.09%
EPS -0.43 -0.24 0.09 0.23 1.12 0.73 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1334 0.1291 0.1241 0.0912 0.0699 0.0441 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 29/07/11 - -
Price 0.155 0.23 0.41 0.335 0.73 0.475 0.00 -
P/RPS 0.24 0.37 0.59 0.64 0.97 2.17 0.00 -
P/EPS -25.77 -64.06 286.32 76.14 20.62 18.27 0.00 -
EY -3.88 -1.56 0.35 1.31 4.85 5.47 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.20 2.12 1.90 3.31 3.01 0.00 -
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10 CAGR
Date 23/08/19 07/09/18 30/08/17 26/08/16 26/08/15 27/09/11 - -
Price 0.145 0.21 0.33 0.31 0.425 0.29 0.00 -
P/RPS 0.22 0.33 0.48 0.59 0.56 1.32 0.00 -
P/EPS -24.11 -58.49 230.46 70.45 12.01 11.15 0.00 -
EY -4.15 -1.71 0.43 1.42 8.33 8.97 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.10 1.71 1.76 1.93 1.84 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