[CEPAT] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
23-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 62.94%
YoY- -38.47%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 119,139 50,481 211,721 149,270 94,806 46,197 219,034 -33.44%
PBT 19,523 8,086 27,774 15,056 9,053 5,148 33,104 -29.74%
Tax -4,803 -1,908 -4,152 -3,999 -2,256 -1,200 -7,659 -26.79%
NP 14,720 6,178 23,622 11,057 6,797 3,948 25,445 -30.64%
-
NP to SH 14,334 6,071 23,053 10,865 6,668 3,821 23,891 -28.93%
-
Tax Rate 24.60% 23.60% 14.95% 26.56% 24.92% 23.31% 23.14% -
Total Cost 104,419 44,303 188,099 138,213 88,009 42,249 193,589 -33.81%
-
Net Worth 309,294 309,717 438,816 410,926 407,836 404,746 421,440 -18.68%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 6,180 - - - 7,747 -
Div Payout % - - 26.81% - - - 32.43% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 309,294 309,717 438,816 410,926 407,836 404,746 421,440 -18.68%
NOSH 309,294 309,717 309,025 318,446 318,446 318,446 309,882 -0.12%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.36% 12.24% 11.16% 7.41% 7.17% 8.55% 11.62% -
ROE 4.63% 1.96% 5.25% 2.64% 1.63% 0.94% 5.67% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 38.52 16.30 68.51 48.31 30.68 14.95 70.68 -33.35%
EPS 4.64 1.96 7.46 3.52 2.16 1.24 7.73 -28.90%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.50 -
NAPS 1.00 1.00 1.42 1.33 1.32 1.31 1.36 -18.58%
Adjusted Per Share Value based on latest NOSH - 318,446
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 37.41 15.85 66.49 46.87 29.77 14.51 68.78 -33.44%
EPS 4.50 1.91 7.24 3.41 2.09 1.20 7.50 -28.92%
DPS 0.00 0.00 1.94 0.00 0.00 0.00 2.43 -
NAPS 0.9713 0.9726 1.378 1.2904 1.2807 1.271 1.3234 -18.68%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.03 1.03 0.935 0.90 0.93 0.89 0.94 -
P/RPS 2.67 6.32 1.36 1.86 3.03 5.95 1.33 59.34%
P/EPS 22.22 52.55 12.53 25.59 43.09 71.97 12.19 49.38%
EY 4.50 1.90 7.98 3.91 2.32 1.39 8.20 -33.04%
DY 0.00 0.00 2.14 0.00 0.00 0.00 2.66 -
P/NAPS 1.03 1.03 0.66 0.68 0.70 0.68 0.69 30.71%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 23/07/14 21/04/14 25/02/14 23/10/13 24/07/13 24/04/13 25/02/13 -
Price 1.02 1.06 0.94 0.905 0.945 0.89 0.89 -
P/RPS 2.65 6.50 1.37 1.87 3.08 5.95 1.26 64.37%
P/EPS 22.01 54.08 12.60 25.74 43.79 71.97 11.54 53.97%
EY 4.54 1.85 7.94 3.89 2.28 1.39 8.66 -35.06%
DY 0.00 0.00 2.13 0.00 0.00 0.00 2.81 -
P/NAPS 1.02 1.06 0.66 0.68 0.72 0.68 0.65 35.15%

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