[CEPAT] QoQ Annualized Quarter Result on 30-Apr-2004 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
21-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- -25.54%
YoY- -14.56%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 136,424 136,822 110,768 127,158 135,565 136,608 122,616 7.33%
PBT 19,465 28,080 17,672 14,261 18,198 20,044 14,392 22.18%
Tax -8,425 -8,426 -5,456 -4,571 -5,185 -5,660 -4,084 61.69%
NP 11,040 19,654 12,216 9,690 13,013 14,384 10,308 4.65%
-
NP to SH 11,040 19,654 12,216 9,690 13,013 14,384 10,308 4.65%
-
Tax Rate 43.28% 30.01% 30.87% 32.05% 28.49% 28.24% 28.38% -
Total Cost 125,384 117,168 98,552 117,468 122,552 122,224 112,308 7.58%
-
Net Worth 155,250 155,163 148,398 139,816 137,692 130,926 126,232 14.71%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 155,250 155,163 148,398 139,816 137,692 130,926 126,232 14.71%
NOSH 215,625 215,504 215,070 205,612 202,489 201,456 201,328 4.65%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 8.09% 14.36% 11.03% 7.62% 9.60% 10.53% 8.41% -
ROE 7.11% 12.67% 8.23% 6.93% 9.45% 10.99% 8.17% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 63.27 63.49 51.50 61.84 66.95 67.81 60.90 2.56%
EPS 5.12 9.12 5.68 4.71 6.43 7.14 5.12 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.72 0.69 0.68 0.68 0.6499 0.627 9.61%
Adjusted Per Share Value based on latest NOSH - 203,698
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 42.84 42.97 34.78 39.93 42.57 42.90 38.50 7.34%
EPS 3.47 6.17 3.84 3.04 4.09 4.52 3.24 4.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4875 0.4873 0.466 0.4391 0.4324 0.4111 0.3964 14.71%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.63 0.59 0.71 1.41 0.60 0.56 0.48 -
P/RPS 1.00 0.93 1.38 2.28 0.90 0.83 0.79 16.93%
P/EPS 12.30 6.47 12.50 29.92 9.34 7.84 9.38 19.70%
EY 8.13 15.46 8.00 3.34 10.71 12.75 10.67 -16.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.82 1.03 2.07 0.88 0.86 0.77 8.44%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/03/05 10/12/04 30/09/04 21/06/04 30/03/04 30/12/03 29/09/03 -
Price 0.54 0.65 0.62 0.83 0.62 0.53 0.42 -
P/RPS 0.85 1.02 1.20 1.34 0.93 0.78 0.69 14.84%
P/EPS 10.55 7.13 10.92 17.61 9.65 7.42 8.20 18.20%
EY 9.48 14.03 9.16 5.68 10.37 13.47 12.19 -15.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.90 0.90 1.22 0.91 0.82 0.67 7.77%

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