[CEPAT] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
22-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 559.15%
YoY- 16.73%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 50,591 234,994 167,507 95,968 44,186 208,644 149,203 -51.34%
PBT 6,924 22,963 13,344 5,250 -817 7,068 4,707 29.31%
Tax -784 -6,850 -3,561 -1,573 84 -4,366 -1,354 -30.50%
NP 6,140 16,113 9,783 3,677 -733 2,702 3,353 49.62%
-
NP to SH 5,607 15,516 9,406 3,664 -798 439 1,182 182.05%
-
Tax Rate 11.32% 29.83% 26.69% 29.96% - 61.77% 28.77% -
Total Cost 44,451 218,881 157,724 92,291 44,919 205,942 145,850 -54.67%
-
Net Worth 339,863 333,684 327,505 342,953 342,953 342,953 342,953 -0.60%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 7,724 - - - - 4,634 4,634 40.53%
Div Payout % 137.76% - - - - 1,055.70% 392.09% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 339,863 333,684 327,505 342,953 342,953 342,953 342,953 -0.60%
NOSH 318,446 318,446 318,446 318,446 318,446 318,446 318,446 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 12.14% 6.86% 5.84% 3.83% -1.66% 1.30% 2.25% -
ROE 1.65% 4.65% 2.87% 1.07% -0.23% 0.13% 0.34% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 16.37 76.06 54.22 31.06 14.30 67.53 48.29 -51.35%
EPS 1.81 5.02 3.04 1.19 -0.26 0.14 0.38 182.82%
DPS 2.50 0.00 0.00 0.00 0.00 1.50 1.50 40.52%
NAPS 1.10 1.08 1.06 1.11 1.11 1.11 1.11 -0.60%
Adjusted Per Share Value based on latest NOSH - 318,446
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 15.89 73.79 52.60 30.14 13.88 65.52 46.85 -51.33%
EPS 1.76 4.87 2.95 1.15 -0.25 0.14 0.37 182.57%
DPS 2.43 0.00 0.00 0.00 0.00 1.46 1.46 40.40%
NAPS 1.0673 1.0479 1.0284 1.077 1.077 1.077 1.077 -0.60%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.68 0.695 0.575 0.43 0.36 0.72 0.495 -
P/RPS 4.15 0.91 1.06 1.38 2.52 1.07 1.03 152.99%
P/EPS 37.47 13.84 18.89 36.26 -139.38 506.73 129.39 -56.19%
EY 2.67 7.23 5.29 2.76 -0.72 0.20 0.77 128.92%
DY 3.68 0.00 0.00 0.00 0.00 2.08 3.03 13.82%
P/NAPS 0.62 0.64 0.54 0.39 0.32 0.65 0.45 23.79%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 22/02/21 16/11/20 22/07/20 24/06/20 26/02/20 23/10/19 -
Price 0.67 0.69 0.67 0.565 0.45 0.535 0.495 -
P/RPS 4.09 0.91 1.24 1.82 3.15 0.79 1.03 150.54%
P/EPS 36.92 13.74 22.01 47.64 -174.23 376.53 129.39 -56.62%
EY 2.71 7.28 4.54 2.10 -0.57 0.27 0.77 131.19%
DY 3.73 0.00 0.00 0.00 0.00 2.80 3.03 14.84%
P/NAPS 0.61 0.64 0.63 0.51 0.41 0.48 0.45 22.46%

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