[CEPAT] QoQ Annualized Quarter Result on 31-Oct-2003 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 39.54%
YoY- 8.87%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 110,768 127,158 135,565 136,608 122,616 105,984 113,584 -1.66%
PBT 17,672 14,261 18,198 20,044 14,392 16,529 18,426 -2.74%
Tax -5,456 -4,571 -5,185 -5,660 -4,084 -5,188 -5,056 5.21%
NP 12,216 9,690 13,013 14,384 10,308 11,341 13,370 -5.84%
-
NP to SH 12,216 9,690 13,013 14,384 10,308 11,341 13,370 -5.84%
-
Tax Rate 30.87% 32.05% 28.49% 28.24% 28.38% 31.39% 27.44% -
Total Cost 98,552 117,468 122,552 122,224 112,308 94,643 100,213 -1.10%
-
Net Worth 148,398 139,816 137,692 130,926 126,232 122,933 0 -
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 148,398 139,816 137,692 130,926 126,232 122,933 0 -
NOSH 215,070 205,612 202,489 201,456 201,328 201,529 201,732 4.36%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 11.03% 7.62% 9.60% 10.53% 8.41% 10.70% 11.77% -
ROE 8.23% 6.93% 9.45% 10.99% 8.17% 9.23% 0.00% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 51.50 61.84 66.95 67.81 60.90 52.59 56.30 -5.77%
EPS 5.68 4.71 6.43 7.14 5.12 5.62 6.64 -9.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.68 0.68 0.6499 0.627 0.61 0.00 -
Adjusted Per Share Value based on latest NOSH - 201,528
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 34.78 39.93 42.57 42.90 38.50 33.28 35.67 -1.67%
EPS 3.84 3.04 4.09 4.52 3.24 3.56 4.20 -5.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.466 0.4391 0.4324 0.4111 0.3964 0.386 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 0.71 1.41 0.60 0.56 0.48 0.40 0.47 -
P/RPS 1.38 2.28 0.90 0.83 0.79 0.76 0.83 40.38%
P/EPS 12.50 29.92 9.34 7.84 9.38 7.11 7.09 45.99%
EY 8.00 3.34 10.71 12.75 10.67 14.07 14.10 -31.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 2.07 0.88 0.86 0.77 0.66 0.00 -
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/09/04 21/06/04 30/03/04 30/12/03 29/09/03 27/06/03 28/03/03 -
Price 0.62 0.83 0.62 0.53 0.42 0.44 0.41 -
P/RPS 1.20 1.34 0.93 0.78 0.69 0.84 0.73 39.32%
P/EPS 10.92 17.61 9.65 7.42 8.20 7.82 6.19 46.05%
EY 9.16 5.68 10.37 13.47 12.19 12.79 16.17 -31.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.22 0.91 0.82 0.67 0.72 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