[CEPAT] QoQ Annualized Quarter Result on 30-Apr-2007 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- 23.44%
YoY- 31.08%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 CAGR
Revenue 186,620 188,300 166,822 138,053 139,780 141,718 123,644 56.81%
PBT 43,472 49,228 34,766 23,005 22,260 23,727 17,402 171.96%
Tax -11,081 -12,428 -8,396 -3,250 -6,256 -5,818 -3,590 242.70%
NP 32,390 36,800 26,370 19,755 16,004 17,908 13,812 153.81%
-
NP to SH 31,301 35,040 25,794 19,755 16,004 17,908 13,812 144.49%
-
Tax Rate 25.49% 25.25% 24.15% 14.13% 28.10% 24.52% 20.63% -
Total Cost 154,229 151,500 140,452 118,298 123,776 123,810 109,832 44.91%
-
Net Worth 0 279,803 0 273,597 0 267,226 260,319 -
Dividend
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 CAGR
Div - - - 4,308 - - - -
Div Payout % - - - 21.81% - - - -
Equity
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 CAGR
Net Worth 0 279,803 0 273,597 0 267,226 260,319 -
NOSH 215,376 215,233 215,308 215,430 215,107 215,505 215,140 0.11%
Ratio Analysis
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 CAGR
NP Margin 17.36% 19.54% 15.81% 14.31% 11.45% 12.64% 11.17% -
ROE 0.00% 12.52% 0.00% 7.22% 0.00% 6.70% 5.31% -
Per Share
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 CAGR
RPS 86.65 87.49 77.48 64.08 64.98 65.76 57.47 56.63%
EPS 14.53 16.28 11.98 9.17 7.44 8.31 6.42 144.14%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.00 1.30 0.00 1.27 0.00 1.24 1.21 -
Adjusted Per Share Value based on latest NOSH - 215,316
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 CAGR
RPS 58.60 59.13 52.39 43.35 43.89 44.50 38.83 56.79%
EPS 9.83 11.00 8.10 6.20 5.03 5.62 4.34 144.35%
DPS 0.00 0.00 0.00 1.35 0.00 0.00 0.00 -
NAPS 0.00 0.8787 0.00 0.8592 0.00 0.8392 0.8175 -
Price Multiplier on Financial Quarter End Date
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 CAGR
Date 28/09/07 31/07/07 29/06/07 30/04/07 30/03/07 31/01/07 31/10/06 -
Price 0.81 0.87 0.85 0.67 0.60 0.58 0.55 -
P/RPS 0.93 0.99 1.10 1.05 0.92 0.88 0.96 -3.41%
P/EPS 5.57 5.34 7.10 7.31 8.06 6.98 8.57 -37.55%
EY 17.94 18.71 14.09 13.69 12.40 14.33 11.67 59.98%
DY 0.00 0.00 0.00 2.99 0.00 0.00 0.00 -
P/NAPS 0.00 0.67 0.00 0.53 0.00 0.47 0.45 -
Price Multiplier on Announcement Date
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 CAGR
Date - 29/08/07 - 29/06/07 - 07/03/07 14/12/06 -
Price 0.00 0.73 0.00 0.85 0.00 0.56 0.56 -
P/RPS 0.00 0.83 0.00 1.33 0.00 0.85 0.97 -
P/EPS 0.00 4.48 0.00 9.27 0.00 6.74 8.72 -
EY 0.00 22.30 0.00 10.79 0.00 14.84 11.46 -
DY 0.00 0.00 0.00 2.35 0.00 0.00 0.00 -
P/NAPS 0.00 0.56 0.00 0.67 0.00 0.45 0.46 -

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