[CEPAT] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -34.72%
YoY- 86.75%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 CAGR
Revenue 114,044 139,965 47,075 83,411 138,053 34,945 94,479 28.61%
PBT 29,926 32,604 12,307 17,383 23,005 5,565 15,818 134.53%
Tax -7,793 -8,311 -3,107 -4,198 -3,250 -1,564 -3,879 154.14%
NP 22,133 24,293 9,200 13,185 19,755 4,001 11,939 128.25%
-
NP to SH 21,143 23,476 8,760 12,897 19,755 4,001 11,939 114.70%
-
Tax Rate 26.04% 25.49% 25.25% 24.15% 14.13% 28.10% 24.52% -
Total Cost 91,911 115,672 37,875 70,226 118,298 30,944 82,540 15.46%
-
Net Worth 293,113 0 279,803 0 273,597 0 267,226 13.15%
Dividend
31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 CAGR
Div - - - - 4,308 - - -
Div Payout % - - - - 21.81% - - -
Equity
31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 CAGR
Net Worth 293,113 0 279,803 0 273,597 0 267,226 13.15%
NOSH 215,524 215,376 215,233 215,308 215,430 215,107 215,505 0.01%
Ratio Analysis
31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 CAGR
NP Margin 19.41% 17.36% 19.54% 15.81% 14.31% 11.45% 12.64% -
ROE 7.21% 0.00% 3.13% 0.00% 7.22% 0.00% 4.47% -
Per Share
31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 CAGR
RPS 52.91 64.99 21.87 38.74 64.08 16.25 43.84 28.58%
EPS 9.81 10.90 4.07 5.99 9.17 1.86 5.54 114.67%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.36 0.00 1.30 0.00 1.27 0.00 1.24 13.14%
Adjusted Per Share Value based on latest NOSH - 215,399
31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 CAGR
RPS 35.81 43.95 14.78 26.19 43.35 10.97 29.67 28.59%
EPS 6.64 7.37 2.75 4.05 6.20 1.26 3.75 114.66%
DPS 0.00 0.00 0.00 0.00 1.35 0.00 0.00 -
NAPS 0.9205 0.00 0.8787 0.00 0.8592 0.00 0.8392 13.15%
Price Multiplier on Financial Quarter End Date
31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 CAGR
Date 31/10/07 28/09/07 31/07/07 29/06/07 30/04/07 30/03/07 31/01/07 -
Price 0.93 0.81 0.87 0.85 0.67 0.60 0.58 -
P/RPS 1.76 1.25 3.98 2.19 1.05 3.69 1.32 46.90%
P/EPS 9.48 7.43 21.38 14.19 7.31 32.26 10.47 -12.43%
EY 10.55 13.46 4.68 7.05 13.69 3.10 9.55 14.24%
DY 0.00 0.00 0.00 0.00 2.99 0.00 0.00 -
P/NAPS 0.68 0.00 0.67 0.00 0.53 0.00 0.47 63.85%
Price Multiplier on Announcement Date
31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 CAGR
Date 28/11/07 - 29/08/07 - 29/06/07 - 07/03/07 -
Price 0.92 0.00 0.73 0.00 0.85 0.00 0.56 -
P/RPS 1.74 0.00 3.34 0.00 1.33 0.00 1.28 50.75%
P/EPS 9.38 0.00 17.94 0.00 9.27 0.00 10.11 -9.53%
EY 10.66 0.00 5.58 0.00 10.79 0.00 9.89 10.54%
DY 0.00 0.00 0.00 0.00 2.35 0.00 0.00 -
P/NAPS 0.68 0.00 0.56 0.00 0.67 0.00 0.45 73.66%

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