[CEPAT] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
29-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 83.33%
YoY- 109.55%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
Revenue 32,640 246,962 206,381 132,421 60,298 216,715 114,044 -58.65%
PBT 4,069 53,205 48,615 34,915 18,869 50,957 29,926 -75.55%
Tax -1,045 -11,692 -10,192 -6,635 -3,549 -11,527 -7,793 -75.79%
NP 3,024 41,513 38,423 28,280 15,320 39,430 22,133 -75.47%
-
NP to SH 2,927 39,903 36,861 27,026 14,742 38,138 21,143 -75.24%
-
Tax Rate 25.68% 21.98% 20.96% 19.00% 18.81% 22.62% 26.04% -
Total Cost 29,616 205,449 167,958 104,141 44,978 177,285 91,911 -55.04%
-
Net Worth 335,744 333,888 333,924 323,277 314,668 299,483 293,113 10.06%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
Div - 6,462 - 4,310 - 8,618 - -
Div Payout % - 16.20% - 15.95% - 22.60% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
Net Worth 335,744 333,888 333,924 323,277 314,668 299,483 293,113 10.06%
NOSH 215,220 215,411 215,435 215,518 215,526 215,455 215,524 -0.09%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
NP Margin 9.26% 16.81% 18.62% 21.36% 25.41% 18.19% 19.41% -
ROE 0.87% 11.95% 11.04% 8.36% 4.68% 12.73% 7.21% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
RPS 15.17 114.65 95.80 61.44 27.98 100.58 52.91 -58.60%
EPS 1.36 18.52 17.11 12.54 6.84 17.70 9.81 -75.21%
DPS 0.00 3.00 0.00 2.00 0.00 4.00 0.00 -
NAPS 1.56 1.55 1.55 1.50 1.46 1.39 1.36 10.17%
Adjusted Per Share Value based on latest NOSH - 215,508
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
RPS 10.25 77.55 64.81 41.58 18.94 68.05 35.81 -58.65%
EPS 0.92 12.53 11.58 8.49 4.63 11.98 6.64 -75.22%
DPS 0.00 2.03 0.00 1.35 0.00 2.71 0.00 -
NAPS 1.0543 1.0485 1.0486 1.0152 0.9881 0.9405 0.9205 10.05%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 -
Price 0.50 0.46 0.59 0.83 0.83 0.96 0.93 -
P/RPS 3.30 0.40 0.62 1.35 2.97 0.95 1.76 55.86%
P/EPS 36.76 2.48 3.45 6.62 12.13 5.42 9.48 160.33%
EY 2.72 40.27 29.00 15.11 8.24 18.44 10.55 -61.59%
DY 0.00 6.52 0.00 2.41 0.00 4.17 0.00 -
P/NAPS 0.32 0.30 0.38 0.55 0.57 0.69 0.68 -41.26%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
Date 27/04/09 25/02/09 28/10/08 29/07/08 15/05/08 27/02/08 28/11/07 -
Price 0.58 0.49 0.41 0.75 0.99 0.93 0.92 -
P/RPS 3.82 0.43 0.43 1.22 3.54 0.92 1.74 74.22%
P/EPS 42.65 2.65 2.40 5.98 14.47 5.25 9.38 191.30%
EY 2.34 37.80 41.73 16.72 6.91 19.03 10.66 -65.71%
DY 0.00 6.12 0.00 2.67 0.00 4.30 0.00 -
P/NAPS 0.37 0.32 0.26 0.50 0.68 0.67 0.68 -34.92%

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