[CAREPLS] YoY Quarter Result on 31-Mar-2022

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022
Profit Trend
QoQ- -136.17%
YoY- -130.51%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 31/03/14 30/06/14 30/09/14 31/07/13 31/10/13 CAGR
Revenue 82,257 109,097 37,413 35,236 37,469 33,824 33,913 11.09%
PBT -37,629 -18,438 2,200 2,358 277 200 -104 101.32%
Tax -89 2,467 -143 -119 -1 10 -11 28.18%
NP -37,718 -15,971 2,057 2,239 276 210 -115 98.98%
-
NP to SH -37,695 -15,961 1,234 1,563 -21 -13 -54 117.66%
-
Tax Rate - - 6.50% 5.05% 0.36% -5.00% - -
Total Cost 119,975 125,068 35,356 32,997 37,193 33,614 34,028 16.14%
-
Net Worth 448,214 485,809 44,470 45,956 41,370 2,405,000 49,950 29.77%
Dividend
31/03/22 31/12/21 31/03/14 30/06/14 30/09/14 31/07/13 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 31/03/14 30/06/14 30/09/14 31/07/13 31/10/13 CAGR
Net Worth 448,214 485,809 44,470 45,956 41,370 2,405,000 49,950 29.77%
NOSH 568,078 568,078 232,830 233,283 210,000 130,000 270,000 9.23%
Ratio Analysis
31/03/22 31/12/21 31/03/14 30/06/14 30/09/14 31/07/13 31/10/13 CAGR
NP Margin -45.85% -14.64% 5.50% 6.35% 0.74% 0.62% -0.34% -
ROE -8.41% -3.29% 2.77% 3.40% -0.05% 0.00% -0.11% -
Per Share
31/03/22 31/12/21 31/03/14 30/06/14 30/09/14 31/07/13 31/10/13 CAGR
RPS 14.48 20.00 16.07 15.10 17.84 26.02 12.56 1.70%
EPS -6.64 -2.93 0.53 0.67 -0.01 -0.01 -0.02 99.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.789 0.8908 0.191 0.197 0.197 18.50 0.185 18.80%
Adjusted Per Share Value based on latest NOSH - 568,078
31/03/22 31/12/21 31/03/14 30/06/14 30/09/14 31/07/13 31/10/13 CAGR
RPS 10.77 14.28 4.90 4.61 4.91 4.43 4.44 11.09%
EPS -4.94 -2.09 0.16 0.20 0.00 0.00 -0.01 108.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5868 0.636 0.0582 0.0602 0.0542 3.1487 0.0654 29.77%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 31/03/14 30/06/14 30/09/14 31/07/13 31/10/13 CAGR
Date 31/03/22 31/12/21 31/03/14 30/06/14 30/09/14 31/07/13 31/10/13 -
Price 0.66 1.04 0.335 0.32 0.44 0.335 0.335 -
P/RPS 4.56 5.20 2.08 2.12 2.47 1.29 2.67 6.56%
P/EPS -9.95 -35.54 63.21 47.76 -4,400.00 -3,350.00 -1,675.00 -45.60%
EY -10.05 -2.81 1.58 2.09 -0.02 -0.03 -0.06 83.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.17 1.75 1.62 2.23 0.02 1.81 -8.71%
Price Multiplier on Announcement Date
31/03/22 31/12/21 31/03/14 30/06/14 30/09/14 31/07/13 31/10/13 CAGR
Date 27/05/22 23/02/22 29/05/14 19/08/14 20/11/14 13/09/13 12/12/13 -
Price 0.565 0.825 0.325 0.33 0.505 0.35 0.31 -
P/RPS 3.90 4.12 2.02 2.18 2.83 1.35 2.47 5.57%
P/EPS -8.51 -28.19 61.32 49.25 -5,050.00 -3,500.00 -1,550.00 -46.10%
EY -11.74 -3.55 1.63 2.03 -0.02 -0.03 -0.06 87.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.93 1.70 1.68 2.56 0.02 1.68 -9.57%

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