[CEPAT] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
23-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -74.9%
YoY- -85.9%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 191,936 176,744 208,644 198,937 210,136 209,592 240,710 -14.02%
PBT 10,500 -3,268 7,068 6,276 10,652 14,816 9,585 6.27%
Tax -3,146 336 -4,366 -1,805 -4,068 -4,288 -4,063 -15.69%
NP 7,354 -2,932 2,702 4,470 6,584 10,528 5,522 21.06%
-
NP to SH 7,328 -3,192 439 1,576 6,278 9,760 5,199 25.73%
-
Tax Rate 29.96% - 61.77% 28.76% 38.19% 28.94% 42.39% -
Total Cost 184,582 179,676 205,942 194,466 203,552 199,064 235,188 -14.92%
-
Net Worth 342,953 342,953 342,953 342,953 346,043 349,132 346,043 -0.59%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 4,634 6,179 9,269 - 4,634 -
Div Payout % - - 1,055.70% 392.09% 147.64% - 89.14% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 342,953 342,953 342,953 342,953 346,043 349,132 346,043 -0.59%
NOSH 318,446 318,446 318,446 318,446 318,446 318,446 318,446 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 3.83% -1.66% 1.30% 2.25% 3.13% 5.02% 2.29% -
ROE 2.14% -0.93% 0.13% 0.46% 1.81% 2.80% 1.50% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 62.12 57.20 67.53 64.39 68.01 67.84 77.91 -14.02%
EPS 2.38 -1.04 0.14 0.51 2.04 3.16 1.68 26.16%
DPS 0.00 0.00 1.50 2.00 3.00 0.00 1.50 -
NAPS 1.11 1.11 1.11 1.11 1.12 1.13 1.12 -0.59%
Adjusted Per Share Value based on latest NOSH - 318,446
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 60.27 55.50 65.52 62.47 65.99 65.82 75.59 -14.02%
EPS 2.30 -1.00 0.14 0.49 1.97 3.06 1.63 25.83%
DPS 0.00 0.00 1.46 1.94 2.91 0.00 1.46 -
NAPS 1.077 1.077 1.077 1.077 1.0867 1.0964 1.0867 -0.59%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.43 0.36 0.72 0.495 0.56 0.60 0.565 -
P/RPS 0.69 0.63 1.07 0.77 0.82 0.88 0.73 -3.69%
P/EPS 18.13 -34.85 506.73 97.04 27.56 18.99 33.58 -33.72%
EY 5.52 -2.87 0.20 1.03 3.63 5.26 2.98 50.88%
DY 0.00 0.00 2.08 4.04 5.36 0.00 2.65 -
P/NAPS 0.39 0.32 0.65 0.45 0.50 0.53 0.50 -15.27%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 22/07/20 24/06/20 26/02/20 23/10/19 24/07/19 08/05/19 25/02/19 -
Price 0.565 0.45 0.535 0.495 0.54 0.60 0.60 -
P/RPS 0.91 0.79 0.79 0.77 0.79 0.88 0.77 11.79%
P/EPS 23.82 -43.56 376.53 97.04 26.58 18.99 35.66 -23.60%
EY 4.20 -2.30 0.27 1.03 3.76 5.26 2.80 31.06%
DY 0.00 0.00 2.80 4.04 5.56 0.00 2.50 -
P/NAPS 0.51 0.41 0.48 0.45 0.48 0.53 0.54 -3.74%

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