[CEPAT] QoQ Annualized Quarter Result on 31-Jan-2003 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- 1.2%
YoY- 2576.05%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 136,608 122,616 105,984 113,584 109,774 92,116 47,492 101.86%
PBT 20,044 14,392 16,529 18,426 18,222 11,276 3,948 194.52%
Tax -5,660 -4,084 -5,188 -5,056 -5,010 -3,100 -833 257.49%
NP 14,384 10,308 11,341 13,370 13,212 8,176 3,115 176.52%
-
NP to SH 14,384 10,308 11,341 13,370 13,212 8,176 3,115 176.52%
-
Tax Rate 28.24% 28.38% 31.39% 27.44% 27.49% 27.49% 21.10% -
Total Cost 122,224 112,308 94,643 100,213 96,562 83,940 44,377 96.12%
-
Net Worth 130,926 126,232 122,933 0 0 0 79,548 39.27%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 130,926 126,232 122,933 0 0 0 79,548 39.27%
NOSH 201,456 201,328 201,529 201,732 201,560 200,782 110,070 49.46%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 10.53% 8.41% 10.70% 11.77% 12.04% 8.88% 6.56% -
ROE 10.99% 8.17% 9.23% 0.00% 0.00% 0.00% 3.92% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 67.81 60.90 52.59 56.30 54.46 45.88 43.15 35.05%
EPS 7.14 5.12 5.62 6.64 6.56 4.04 2.83 85.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6499 0.627 0.61 0.00 0.00 0.00 0.7227 -6.81%
Adjusted Per Share Value based on latest NOSH - 202,091
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 42.90 38.50 33.28 35.67 34.47 28.93 14.91 101.90%
EPS 4.52 3.24 3.56 4.20 4.15 2.57 0.98 176.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4111 0.3964 0.386 0.00 0.00 0.00 0.2498 39.26%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 0.56 0.48 0.40 0.47 0.53 0.55 0.68 -
P/RPS 0.83 0.79 0.76 0.83 0.97 1.20 1.58 -34.81%
P/EPS 7.84 9.38 7.11 7.09 8.09 13.51 24.03 -52.51%
EY 12.75 10.67 14.07 14.10 12.37 7.40 4.16 110.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.77 0.66 0.00 0.00 0.00 0.94 -5.74%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 30/12/03 29/09/03 27/06/03 28/03/03 30/12/02 13/09/02 25/06/02 -
Price 0.53 0.42 0.44 0.41 0.48 0.49 0.53 -
P/RPS 0.78 0.69 0.84 0.73 0.88 1.07 1.23 -26.12%
P/EPS 7.42 8.20 7.82 6.19 7.32 12.03 18.73 -45.96%
EY 13.47 12.19 12.79 16.17 13.66 8.31 5.34 84.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.67 0.72 0.00 0.00 0.00 0.73 8.03%

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