[CEPAT] QoQ Cumulative Quarter Result on 30-Apr-2007 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- 393.75%
YoY- 31.08%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 CAGR
Revenue 139,965 47,075 83,411 138,053 34,945 94,479 61,822 144.23%
PBT 32,604 12,307 17,383 23,005 5,565 15,818 8,701 323.59%
Tax -8,311 -3,107 -4,198 -3,250 -1,564 -3,879 -1,795 433.78%
NP 24,293 9,200 13,185 19,755 4,001 11,939 6,906 295.32%
-
NP to SH 23,476 8,760 12,897 19,755 4,001 11,939 6,906 280.81%
-
Tax Rate 25.49% 25.25% 24.15% 14.13% 28.10% 24.52% 20.63% -
Total Cost 115,672 37,875 70,226 118,298 30,944 82,540 54,916 125.71%
-
Net Worth 0 279,803 0 273,597 0 267,226 260,319 -
Dividend
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 CAGR
Div - - - 4,308 - - - -
Div Payout % - - - 21.81% - - - -
Equity
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 CAGR
Net Worth 0 279,803 0 273,597 0 267,226 260,319 -
NOSH 215,376 215,233 215,308 215,430 215,107 215,505 215,140 0.11%
Ratio Analysis
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 CAGR
NP Margin 17.36% 19.54% 15.81% 14.31% 11.45% 12.64% 11.17% -
ROE 0.00% 3.13% 0.00% 7.22% 0.00% 4.47% 2.65% -
Per Share
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 CAGR
RPS 64.99 21.87 38.74 64.08 16.25 43.84 28.74 143.92%
EPS 10.90 4.07 5.99 9.17 1.86 5.54 3.21 280.36%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.00 1.30 0.00 1.27 0.00 1.24 1.21 -
Adjusted Per Share Value based on latest NOSH - 215,316
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 CAGR
RPS 43.95 14.78 26.19 43.35 10.97 29.67 19.41 144.27%
EPS 7.37 2.75 4.05 6.20 1.26 3.75 2.17 280.44%
DPS 0.00 0.00 0.00 1.35 0.00 0.00 0.00 -
NAPS 0.00 0.8787 0.00 0.8592 0.00 0.8392 0.8175 -
Price Multiplier on Financial Quarter End Date
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 CAGR
Date 28/09/07 31/07/07 29/06/07 30/04/07 30/03/07 31/01/07 31/10/06 -
Price 0.81 0.87 0.85 0.67 0.60 0.58 0.55 -
P/RPS 1.25 3.98 2.19 1.05 3.69 1.32 1.91 -37.08%
P/EPS 7.43 21.38 14.19 7.31 32.26 10.47 17.13 -59.86%
EY 13.46 4.68 7.05 13.69 3.10 9.55 5.84 149.05%
DY 0.00 0.00 0.00 2.99 0.00 0.00 0.00 -
P/NAPS 0.00 0.67 0.00 0.53 0.00 0.47 0.45 -
Price Multiplier on Announcement Date
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 CAGR
Date - 29/08/07 - 29/06/07 - 07/03/07 14/12/06 -
Price 0.00 0.73 0.00 0.85 0.00 0.56 0.56 -
P/RPS 0.00 3.34 0.00 1.33 0.00 1.28 1.95 -
P/EPS 0.00 17.94 0.00 9.27 0.00 10.11 17.45 -
EY 0.00 5.58 0.00 10.79 0.00 9.89 5.73 -
DY 0.00 0.00 0.00 2.35 0.00 0.00 0.00 -
P/NAPS 0.00 0.56 0.00 0.67 0.00 0.45 0.46 -

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