[CAREPLS] YoY Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 125.51%
YoY- 261.33%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Cumulative Result
30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 216,029 241,333 104,696 85,149 78,848 87,041 49,053 25.60%
PBT -104,730 147,916 1,206 795 1,259 6,390 2,477 -
Tax 1,564 -24,373 -65 -277 -336 -194 -307 -
NP -103,166 123,543 1,141 518 923 6,196 2,170 -
-
NP to SH -103,183 123,543 1,141 363 -225 3,758 798 -
-
Tax Rate - 16.48% 5.39% 34.84% 26.69% 3.04% 12.39% -
Total Cost 319,195 117,790 103,555 84,631 77,925 80,845 46,883 34.30%
-
Net Worth 385,493 374,595 97,770 102,286 97,727 96,700 61,978 32.44%
Dividend
30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - 10,750 - - - - - -
Div Payout % - 8.70% - - - - - -
Equity
30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 385,493 374,595 97,770 102,286 97,727 96,700 61,978 32.44%
NOSH 568,814 550,079 531,359 531,359 506,359 483,260 380,000 6.39%
Ratio Analysis
30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin -47.76% 51.19% 1.09% 0.61% 1.17% 7.12% 4.42% -
ROE -26.77% 32.98% 1.17% 0.35% -0.23% 3.89% 1.29% -
Per Share
30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 37.94 44.90 19.70 16.02 15.57 18.01 12.91 18.02%
EPS -18.12 22.98 0.21 0.07 -0.04 0.78 0.21 -
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.677 0.6969 0.184 0.1925 0.193 0.2001 0.1631 24.46%
Adjusted Per Share Value based on latest NOSH - 531,359
30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 28.28 31.60 13.71 11.15 10.32 11.40 6.42 25.60%
EPS -13.51 16.17 0.15 0.05 -0.03 0.49 0.10 -
DPS 0.00 1.41 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5047 0.4904 0.128 0.1339 0.1279 0.1266 0.0811 32.45%
Price Multiplier on Financial Quarter End Date
30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/09/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.245 1.27 0.275 0.16 0.25 0.31 0.45 -
P/RPS 0.65 2.83 1.40 1.00 1.61 1.72 3.49 -22.77%
P/EPS -1.35 5.53 128.07 234.21 -562.62 39.86 214.29 -
EY -73.96 18.10 0.78 0.43 -0.18 2.51 0.47 -
DY 0.00 1.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 1.82 1.49 0.83 1.30 1.55 2.76 -26.88%
Price Multiplier on Announcement Date
30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 25/11/22 07/05/21 05/06/20 24/05/19 28/05/18 26/05/17 27/05/16 -
Price 0.475 2.41 1.63 0.16 0.22 0.295 0.405 -
P/RPS 1.25 5.37 8.27 1.00 1.41 1.64 3.14 -13.20%
P/EPS -2.62 10.49 759.09 234.21 -495.11 37.94 192.86 -
EY -38.15 9.54 0.13 0.43 -0.20 2.64 0.52 -
DY 0.00 0.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 3.46 8.86 0.83 1.14 1.47 2.48 -17.67%

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