[CEPAT] QoQ Annualized Quarter Result on 31-Jan-2002 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
18-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jan-2002 [#3]
Profit Trend
QoQ- 90.34%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/06/01 CAGR
Revenue 109,774 92,116 47,492 37,009 10,836 0 8,866 556.65%
PBT 18,222 11,276 3,948 128 -5,402 -32 -3,558 -
Tax -5,010 -3,100 -833 -128 5,402 32 3,558 -
NP 13,212 8,176 3,115 0 0 0 0 -
-
NP to SH 13,212 8,176 3,115 -540 -5,592 -32 -3,568 -
-
Tax Rate 27.49% 27.49% 21.10% 100.00% - - - -
Total Cost 96,562 83,940 44,377 37,009 10,836 0 8,866 496.60%
-
Net Worth 0 0 79,548 58,218 21,119 0 -33,973 -
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/06/01 CAGR
Net Worth 0 0 79,548 58,218 21,119 0 -33,973 -
NOSH 201,560 200,782 110,070 84,375 31,521 16,101 16,101 562.08%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/06/01 CAGR
NP Margin 12.04% 8.88% 6.56% 0.00% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 3.92% -0.93% -26.48% 0.00% 0.00% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/06/01 CAGR
RPS 54.46 45.88 43.15 43.86 34.38 0.00 55.06 -0.81%
EPS 6.56 4.04 2.83 -0.64 -17.74 0.00 -22.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.7227 0.69 0.67 0.00 -2.11 -
Adjusted Per Share Value based on latest NOSH - 188,267
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/06/01 CAGR
RPS 34.47 28.93 14.91 11.62 3.40 0.00 2.78 557.36%
EPS 4.15 2.57 0.98 -0.17 -1.76 -0.01 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.2498 0.1828 0.0663 0.00 -0.1067 -
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/06/01 CAGR
Date 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 29/06/01 -
Price 0.53 0.55 0.68 0.89 1.01 0.40 0.29 -
P/RPS 0.97 1.20 1.58 2.03 2.94 0.00 0.53 57.15%
P/EPS 8.09 13.51 24.03 -139.06 -5.69 -201.26 -1.31 -
EY 12.37 7.40 4.16 -0.72 -17.56 -0.50 -76.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.94 1.29 1.51 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/06/01 CAGR
Date 30/12/02 13/09/02 25/06/02 18/03/02 16/01/02 - 27/08/01 -
Price 0.48 0.49 0.53 0.93 1.07 0.00 0.42 -
P/RPS 0.88 1.07 1.23 2.12 3.11 0.00 0.76 11.58%
P/EPS 7.32 12.03 18.73 -145.31 -6.03 0.00 -1.90 -
EY 13.66 8.31 5.34 -0.69 -16.58 0.00 -52.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.73 1.35 1.60 0.00 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