[CAREPLS] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 40.02%
YoY- 275.68%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Revenue 314,382 267,424 194,716 159,336 66,651 65,219 46,905 31.62%
PBT 629 9,035 10,731 10,068 4,227 -385 1,956 -15.11%
Tax -3,065 2,011 -696 -613 -124 -196 -555 27.99%
NP -2,436 11,046 10,035 9,455 4,103 -581 1,401 -
-
NP to SH -5,901 3,119 4,294 4,433 2,881 1,795 1,401 -
-
Tax Rate 487.28% -22.26% 6.49% 6.09% 2.93% - 28.37% -
Total Cost 316,818 256,378 184,681 149,881 62,548 65,800 45,504 32.35%
-
Net Worth 97,727 96,700 61,978 0 44,035 38,241 31,531 17.74%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Div - - - 588 585 - - -
Div Payout % - - - 13.28% 20.32% - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 97,727 96,700 61,978 0 44,035 38,241 31,531 17.74%
NOSH 506,359 483,260 380,000 235,943 234,230 223,636 214,499 13.20%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
NP Margin -0.77% 4.13% 5.15% 5.93% 6.16% -0.89% 2.99% -
ROE -6.04% 3.23% 6.93% 0.00% 6.54% 4.69% 4.44% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
RPS 62.09 55.34 51.24 67.53 28.46 29.16 21.87 16.26%
EPS -1.17 0.65 1.13 1.88 1.23 0.80 0.65 -
DPS 0.00 0.00 0.00 0.25 0.25 0.00 0.00 -
NAPS 0.193 0.2001 0.1631 0.00 0.188 0.171 0.147 4.01%
Adjusted Per Share Value based on latest NOSH - 235,943
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
RPS 41.16 35.01 25.49 20.86 8.73 8.54 6.14 31.62%
EPS -0.77 0.41 0.56 0.58 0.38 0.24 0.18 -
DPS 0.00 0.00 0.00 0.08 0.08 0.00 0.00 -
NAPS 0.1279 0.1266 0.0811 0.00 0.0577 0.0501 0.0413 17.73%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 29/04/11 -
Price 0.25 0.31 0.45 0.535 0.305 0.34 0.375 -
P/RPS 0.40 0.56 0.88 0.79 1.07 1.17 1.71 -18.92%
P/EPS -21.45 48.03 39.82 28.48 24.80 42.36 57.41 -
EY -4.66 2.08 2.51 3.51 4.03 2.36 1.74 -
DY 0.00 0.00 0.00 0.47 0.82 0.00 0.00 -
P/NAPS 1.30 1.55 2.76 0.00 1.62 1.99 2.55 -9.27%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Date 28/05/18 26/05/17 27/05/16 29/05/15 - 26/06/12 - -
Price 0.22 0.295 0.405 0.695 0.00 0.34 0.00 -
P/RPS 0.35 0.53 0.79 1.03 0.00 1.17 0.00 -
P/EPS -18.88 45.71 35.84 36.99 0.00 42.36 0.00 -
EY -5.30 2.19 2.79 2.70 0.00 2.36 0.00 -
DY 0.00 0.00 0.00 0.36 0.00 0.00 0.00 -
P/NAPS 1.14 1.47 2.48 0.00 0.00 1.99 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