[CEPAT] QoQ Cumulative Quarter Result on 30-Apr-2004 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
21-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- -0.72%
YoY- -14.56%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 102,318 68,411 27,692 127,158 101,674 68,304 30,654 122.53%
PBT 14,599 14,040 4,418 14,261 13,649 10,022 3,598 153.31%
Tax -6,319 -4,213 -1,364 -4,571 -3,889 -2,830 -1,021 235.23%
NP 8,280 9,827 3,054 9,690 9,760 7,192 2,577 116.97%
-
NP to SH 8,280 9,827 3,054 9,690 9,760 7,192 2,577 116.97%
-
Tax Rate 43.28% 30.01% 30.87% 32.05% 28.49% 28.24% 28.38% -
Total Cost 94,038 58,584 24,638 117,468 91,914 61,112 28,077 123.03%
-
Net Worth 155,250 155,163 148,398 139,816 137,692 130,926 126,232 14.71%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 155,250 155,163 148,398 139,816 137,692 130,926 126,232 14.71%
NOSH 215,625 215,504 215,070 205,612 202,489 201,456 201,328 4.65%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 8.09% 14.36% 11.03% 7.62% 9.60% 10.53% 8.41% -
ROE 5.33% 6.33% 2.06% 6.93% 7.09% 5.49% 2.04% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 47.45 31.74 12.88 61.84 50.21 33.91 15.23 112.58%
EPS 3.84 4.56 1.42 4.71 4.82 3.57 1.28 107.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.72 0.69 0.68 0.68 0.6499 0.627 9.61%
Adjusted Per Share Value based on latest NOSH - 203,698
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 32.13 21.48 8.70 39.93 31.93 21.45 9.63 122.46%
EPS 2.60 3.09 0.96 3.04 3.06 2.26 0.81 116.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4875 0.4873 0.466 0.4391 0.4324 0.4111 0.3964 14.71%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.63 0.59 0.71 1.41 0.60 0.56 0.48 -
P/RPS 1.33 1.86 5.51 2.28 1.19 1.65 3.15 -43.57%
P/EPS 16.41 12.94 50.00 29.92 12.45 15.69 37.50 -42.21%
EY 6.10 7.73 2.00 3.34 8.03 6.37 2.67 73.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.82 1.03 2.07 0.88 0.86 0.77 8.44%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/03/05 10/12/04 30/09/04 21/06/04 30/03/04 30/12/03 29/09/03 -
Price 0.54 0.65 0.62 0.83 0.62 0.53 0.42 -
P/RPS 1.14 2.05 4.82 1.34 1.23 1.56 2.76 -44.38%
P/EPS 14.06 14.25 43.66 17.61 12.86 14.85 32.81 -43.01%
EY 7.11 7.02 2.29 5.68 7.77 6.74 3.05 75.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.90 0.90 1.22 0.91 0.82 0.67 7.77%

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