[CEPAT] QoQ Annualized Quarter Result on 30-Apr-2006 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
30-Apr-2006 [#4]
Profit Trend
QoQ- -14.21%
YoY- 484.15%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 141,718 123,644 108,372 115,575 121,054 116,378 101,504 24.84%
PBT 23,727 17,402 11,192 20,950 23,902 23,538 11,144 65.27%
Tax -5,818 -3,590 -2,412 -5,879 -6,334 -6,120 -2,836 61.24%
NP 17,908 13,812 8,780 15,071 17,568 17,418 8,308 66.63%
-
NP to SH 17,908 13,812 8,780 15,071 17,568 17,418 8,308 66.63%
-
Tax Rate 24.52% 20.63% 21.55% 28.06% 26.50% 26.00% 25.45% -
Total Cost 123,810 109,832 99,592 100,504 103,486 98,960 93,196 20.78%
-
Net Worth 267,226 260,319 256,083 254,413 251,894 157,365 151,447 45.86%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - 4,312 5,741 - - -
Div Payout % - - - 28.61% 32.68% - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 267,226 260,319 256,083 254,413 251,894 157,365 151,447 45.86%
NOSH 215,505 215,140 215,196 215,604 215,294 215,569 216,354 -0.26%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 12.64% 11.17% 8.10% 13.04% 14.51% 14.97% 8.18% -
ROE 6.70% 5.31% 3.43% 5.92% 6.97% 11.07% 5.49% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 65.76 57.47 50.36 53.61 56.23 53.99 46.92 25.16%
EPS 8.31 6.42 4.08 7.00 8.16 8.08 3.84 67.07%
DPS 0.00 0.00 0.00 2.00 2.67 0.00 0.00 -
NAPS 1.24 1.21 1.19 1.18 1.17 0.73 0.70 46.25%
Adjusted Per Share Value based on latest NOSH - 215,326
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 44.50 38.83 34.03 36.29 38.01 36.55 31.87 24.84%
EPS 5.62 4.34 2.76 4.73 5.52 5.47 2.61 66.51%
DPS 0.00 0.00 0.00 1.35 1.80 0.00 0.00 -
NAPS 0.8392 0.8175 0.8042 0.7989 0.791 0.4942 0.4756 45.87%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.58 0.55 0.55 0.52 0.51 0.57 0.71 -
P/RPS 0.88 0.96 1.09 0.97 0.91 1.06 1.51 -30.16%
P/EPS 6.98 8.57 13.48 7.44 6.25 7.05 18.49 -47.67%
EY 14.33 11.67 7.42 13.44 16.00 14.18 5.41 91.10%
DY 0.00 0.00 0.00 3.85 5.23 0.00 0.00 -
P/NAPS 0.47 0.45 0.46 0.44 0.44 0.78 1.01 -39.86%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 07/03/07 14/12/06 21/09/06 26/05/06 22/02/06 25/11/05 12/09/05 -
Price 0.56 0.56 0.55 0.53 0.51 0.54 0.59 -
P/RPS 0.85 0.97 1.09 0.99 0.91 1.00 1.26 -23.02%
P/EPS 6.74 8.72 13.48 7.58 6.25 6.68 15.36 -42.16%
EY 14.84 11.46 7.42 13.19 16.00 14.96 6.51 72.94%
DY 0.00 0.00 0.00 3.77 5.23 0.00 0.00 -
P/NAPS 0.45 0.46 0.46 0.45 0.44 0.74 0.84 -33.96%

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