[CEPAT] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
25-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 51.15%
YoY- -49.09%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 94,806 46,197 219,034 172,114 114,734 61,031 290,186 -52.59%
PBT 9,053 5,148 33,104 24,664 16,556 8,624 62,200 -72.36%
Tax -2,256 -1,200 -7,659 -5,569 -4,083 -1,977 -15,771 -72.68%
NP 6,797 3,948 25,445 19,095 12,473 6,647 46,429 -72.25%
-
NP to SH 6,668 3,821 23,891 17,657 11,682 6,400 43,916 -71.57%
-
Tax Rate 24.92% 23.31% 23.14% 22.58% 24.66% 22.92% 25.36% -
Total Cost 88,009 42,249 193,589 153,019 102,261 54,384 243,757 -49.32%
-
Net Worth 407,836 404,746 421,440 404,746 398,567 398,568 590,937 -21.92%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 7,747 - - - 10,885 -
Div Payout % - - 32.43% - - - 24.79% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 407,836 404,746 421,440 404,746 398,567 398,568 590,937 -21.92%
NOSH 318,446 318,446 309,882 318,446 318,446 318,446 311,019 1.58%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.17% 8.55% 11.62% 11.09% 10.87% 10.89% 16.00% -
ROE 1.63% 0.94% 5.67% 4.36% 2.93% 1.61% 7.43% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 30.68 14.95 70.68 55.71 37.13 19.75 93.30 -52.39%
EPS 2.16 1.24 7.73 5.71 3.78 2.07 14.12 -71.42%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 3.50 -
NAPS 1.32 1.31 1.36 1.31 1.29 1.29 1.90 -21.57%
Adjusted Per Share Value based on latest NOSH - 318,446
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 29.77 14.51 68.78 54.05 36.03 19.17 91.13 -52.59%
EPS 2.09 1.20 7.50 5.54 3.67 2.01 13.79 -71.60%
DPS 0.00 0.00 2.43 0.00 0.00 0.00 3.42 -
NAPS 1.2807 1.271 1.3234 1.271 1.2516 1.2516 1.8557 -21.92%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.93 0.89 0.94 0.98 1.02 1.13 1.01 -
P/RPS 3.03 5.95 1.33 1.76 2.75 5.72 1.08 99.04%
P/EPS 43.09 71.97 12.19 17.15 26.98 54.55 7.15 231.52%
EY 2.32 1.39 8.20 5.83 3.71 1.83 13.98 -69.83%
DY 0.00 0.00 2.66 0.00 0.00 0.00 3.47 -
P/NAPS 0.70 0.68 0.69 0.75 0.79 0.88 0.53 20.39%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 24/07/13 24/04/13 25/02/13 25/10/12 25/07/12 25/04/12 27/02/12 -
Price 0.945 0.89 0.89 0.98 1.06 1.14 1.14 -
P/RPS 3.08 5.95 1.26 1.76 2.85 5.77 1.22 85.51%
P/EPS 43.79 71.97 11.54 17.15 28.04 55.03 8.07 209.11%
EY 2.28 1.39 8.66 5.83 3.57 1.82 12.39 -67.68%
DY 0.00 0.00 2.81 0.00 0.00 0.00 3.07 -
P/NAPS 0.72 0.68 0.65 0.75 0.82 0.88 0.60 12.93%

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