[CAREPLS] YoY Annualized Quarter Result on 30-Sep-2014

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014
Profit Trend
QoQ- -37.97%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/14 31/07/13 31/10/13 31/12/13 CAGR
Revenue 335,422 329,028 700,315 165,177 168,801 156,370 129,059 11.89%
PBT -145,568 -150,516 276,038 7,252 4,917 2,916 2,842 -
Tax -348 -356 -54,996 -394 -2 -18 -338 0.34%
NP -145,916 -150,872 221,042 6,858 4,915 2,898 2,504 -
-
NP to SH -145,946 -150,780 221,032 4,164 2,892 1,725 1,272 -
-
Tax Rate - - 19.92% 5.43% 0.04% 0.62% 11.89% -
Total Cost 481,338 479,900 479,273 158,319 163,886 153,472 126,555 17.01%
-
Net Worth 414,994 448,214 485,809 46,345 4,371,078 43,418 43,813 30.27%
Dividend
30/06/22 31/03/22 31/12/21 30/09/14 31/07/13 31/10/13 31/12/13 CAGR
Div - - 21,814 - - - - -
Div Payout % - - 9.87% - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/14 31/07/13 31/10/13 31/12/13 CAGR
Net Worth 414,994 448,214 485,809 46,345 4,371,078 43,418 43,813 30.27%
NOSH 568,814 568,078 568,078 235,254 236,274 234,693 235,555 10.92%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/14 31/07/13 31/10/13 31/12/13 CAGR
NP Margin -43.50% -45.85% 31.56% 4.15% 2.91% 1.85% 1.94% -
ROE -35.17% -33.64% 45.50% 8.98% 0.07% 3.97% 2.90% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/14 31/07/13 31/10/13 31/12/13 CAGR
RPS 59.04 57.92 128.41 70.21 71.44 66.63 54.79 0.88%
EPS -25.68 -26.56 40.53 1.77 1.22 0.74 0.54 -
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.7304 0.789 0.8908 0.197 18.50 0.185 0.186 17.45%
Adjusted Per Share Value based on latest NOSH - 210,000
30/06/22 31/03/22 31/12/21 30/09/14 31/07/13 31/10/13 31/12/13 CAGR
RPS 44.62 43.76 93.15 21.97 22.45 20.80 17.17 11.88%
EPS -19.41 -20.06 29.40 0.55 0.38 0.23 0.17 -
DPS 0.00 0.00 2.90 0.00 0.00 0.00 0.00 -
NAPS 0.552 0.5962 0.6462 0.0616 5.8141 0.0578 0.0583 30.26%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/14 31/07/13 31/10/13 31/12/13 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/14 31/07/13 31/10/13 31/12/13 -
Price 0.445 0.66 1.04 0.44 0.335 0.335 0.31 -
P/RPS 0.75 1.14 0.81 0.63 0.47 0.50 0.57 3.28%
P/EPS -1.73 -2.49 2.57 24.86 27.37 45.58 57.41 -
EY -57.72 -40.22 38.97 4.02 3.65 2.19 1.74 -
DY 0.00 0.00 3.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.84 1.17 2.23 0.02 1.81 1.67 -11.17%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/14 31/07/13 31/10/13 31/12/13 CAGR
Date 25/08/22 27/05/22 23/02/22 20/11/14 13/09/13 12/12/13 28/02/14 -
Price 0.325 0.565 0.825 0.505 0.35 0.31 0.32 -
P/RPS 0.55 0.98 0.64 0.72 0.49 0.47 0.58 -0.62%
P/EPS -1.27 -2.13 2.04 28.53 28.59 42.18 59.26 -
EY -79.04 -46.98 49.13 3.50 3.50 2.37 1.69 -
DY 0.00 0.00 4.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.72 0.93 2.56 0.02 1.68 1.72 -14.81%

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