[CEPAT] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -10.63%
YoY- 82.28%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 188,300 166,822 138,053 139,780 141,718 123,644 108,372 73.75%
PBT 49,228 34,766 23,005 22,260 23,727 17,402 11,192 339.84%
Tax -12,428 -8,396 -3,250 -6,256 -5,818 -3,590 -2,412 415.25%
NP 36,800 26,370 19,755 16,004 17,908 13,812 8,780 319.13%
-
NP to SH 35,040 25,794 19,755 16,004 17,908 13,812 8,780 299.08%
-
Tax Rate 25.25% 24.15% 14.13% 28.10% 24.52% 20.63% 21.55% -
Total Cost 151,500 140,452 118,298 123,776 123,810 109,832 99,592 52.12%
-
Net Worth 279,803 0 273,597 0 267,226 260,319 256,083 9.26%
Dividend
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
Div - - 4,308 - - - - -
Div Payout % - - 21.81% - - - - -
Equity
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 279,803 0 273,597 0 267,226 260,319 256,083 9.26%
NOSH 215,233 215,308 215,430 215,107 215,505 215,140 215,196 0.01%
Ratio Analysis
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 19.54% 15.81% 14.31% 11.45% 12.64% 11.17% 8.10% -
ROE 12.52% 0.00% 7.22% 0.00% 6.70% 5.31% 3.43% -
Per Share
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 87.49 77.48 64.08 64.98 65.76 57.47 50.36 73.72%
EPS 16.28 11.98 9.17 7.44 8.31 6.42 4.08 299.01%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 0.00 1.27 0.00 1.24 1.21 1.19 9.24%
Adjusted Per Share Value based on latest NOSH - 215,107
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 59.13 52.39 43.35 43.89 44.50 38.83 34.03 73.75%
EPS 11.00 8.10 6.20 5.03 5.62 4.34 2.76 298.55%
DPS 0.00 0.00 1.35 0.00 0.00 0.00 0.00 -
NAPS 0.8787 0.00 0.8592 0.00 0.8392 0.8175 0.8042 9.26%
Price Multiplier on Financial Quarter End Date
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/07/07 29/06/07 30/04/07 30/03/07 31/01/07 31/10/06 31/07/06 -
Price 0.87 0.85 0.67 0.60 0.58 0.55 0.55 -
P/RPS 0.99 1.10 1.05 0.92 0.88 0.96 1.09 -9.17%
P/EPS 5.34 7.10 7.31 8.06 6.98 8.57 13.48 -60.38%
EY 18.71 14.09 13.69 12.40 14.33 11.67 7.42 152.15%
DY 0.00 0.00 2.99 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.00 0.53 0.00 0.47 0.45 0.46 45.65%
Price Multiplier on Announcement Date
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
Date 29/08/07 - 29/06/07 - 07/03/07 14/12/06 21/09/06 -
Price 0.73 0.00 0.85 0.00 0.56 0.56 0.55 -
P/RPS 0.83 0.00 1.33 0.00 0.85 0.97 1.09 -23.85%
P/EPS 4.48 0.00 9.27 0.00 6.74 8.72 13.48 -66.76%
EY 22.30 0.00 10.79 0.00 14.84 11.46 7.42 200.53%
DY 0.00 0.00 2.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.00 0.67 0.00 0.45 0.46 0.46 21.73%

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