[CAREPLS] YoY TTM Result on 31-Oct-2012

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
17-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012
Profit Trend
QoQ- 372.06%
YoY- -71.67%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
TTM Result
31/07/13 30/06/13 31/03/13 31/10/12 31/12/12 CAGR
Revenue 70,334 66,651 54,313 86,189 67,251 8.02%
PBT 2,049 4,227 2,724 -1,233 382 1702.77%
Tax -1 -124 -113 -174 -350 -99.99%
NP 2,048 4,103 2,611 -1,407 32 128635.00%
-
NP to SH 1,205 2,881 2,087 642 1,308 -13.16%
-
Tax Rate 0.05% 2.93% 4.15% - 91.62% -
Total Cost 68,286 62,548 51,702 87,596 67,219 2.74%
-
Net Worth 2,405,000 0 0 41,457 43,106 101543.34%
Dividend
31/07/13 30/06/13 31/03/13 31/10/12 31/12/12 CAGR
Div - 585 585 - - -
Div Payout % - 20.32% 28.06% - - -
Equity
31/07/13 30/06/13 31/03/13 31/10/12 31/12/12 CAGR
Net Worth 2,405,000 0 0 41,457 43,106 101543.34%
NOSH 130,000 234,230 234,225 235,555 235,555 -64.06%
Ratio Analysis
31/07/13 30/06/13 31/03/13 31/10/12 31/12/12 CAGR
NP Margin 2.91% 6.16% 4.81% -1.63% 0.05% -
ROE 0.05% 0.00% 0.00% 1.55% 3.03% -
Per Share
31/07/13 30/06/13 31/03/13 31/10/12 31/12/12 CAGR
RPS 54.10 28.46 23.19 36.59 28.55 200.55%
EPS 0.93 1.23 0.89 0.27 0.56 139.48%
DPS 0.00 0.25 0.25 0.00 0.00 -
NAPS 18.50 0.00 0.00 0.176 0.183 282728.87%
Adjusted Per Share Value based on latest NOSH - 235,555
31/07/13 30/06/13 31/03/13 31/10/12 31/12/12 CAGR
RPS 9.53 9.03 7.36 11.68 9.11 8.06%
EPS 0.16 0.39 0.28 0.09 0.18 -18.35%
DPS 0.00 0.08 0.08 0.00 0.00 -
NAPS 3.2596 0.00 0.00 0.0562 0.0584 101613.52%
Price Multiplier on Financial Quarter End Date
31/07/13 30/06/13 31/03/13 31/10/12 31/12/12 CAGR
Date 31/07/13 28/06/13 29/03/13 31/10/12 31/12/12 -
Price 0.335 0.335 0.30 0.34 0.34 -
P/RPS 0.62 1.18 1.29 0.93 1.19 -67.45%
P/EPS 36.14 27.24 33.67 124.75 61.23 -59.65%
EY 2.77 3.67 2.97 0.80 1.63 149.16%
DY 0.00 0.75 0.83 0.00 0.00 -
P/NAPS 0.02 0.00 0.00 1.93 1.86 -99.95%
Price Multiplier on Announcement Date
31/07/13 30/06/13 31/03/13 31/10/12 31/12/12 CAGR
Date - - - 17/12/12 - -
Price 0.00 0.00 0.00 0.34 0.00 -
P/RPS 0.00 0.00 0.00 0.93 0.00 -
P/EPS 0.00 0.00 0.00 124.75 0.00 -
EY 0.00 0.00 0.00 0.80 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.93 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