[CEPAT] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 80.38%
YoY- 93.05%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 CAGR
Revenue 206,381 132,421 60,298 216,715 114,044 139,965 47,075 253.73%
PBT 48,615 34,915 18,869 50,957 29,926 32,604 12,307 223.58%
Tax -10,192 -6,635 -3,549 -11,527 -7,793 -8,311 -3,107 176.06%
NP 38,423 28,280 15,320 39,430 22,133 24,293 9,200 239.36%
-
NP to SH 36,861 27,026 14,742 38,138 21,143 23,476 8,760 241.54%
-
Tax Rate 20.96% 19.00% 18.81% 22.62% 26.04% 25.49% 25.25% -
Total Cost 167,958 104,141 44,978 177,285 91,911 115,672 37,875 257.21%
-
Net Worth 333,924 323,277 314,668 299,483 293,113 0 279,803 16.31%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 CAGR
Div - 4,310 - 8,618 - - - -
Div Payout % - 15.95% - 22.60% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 CAGR
Net Worth 333,924 323,277 314,668 299,483 293,113 0 279,803 16.31%
NOSH 215,435 215,518 215,526 215,455 215,524 215,376 215,233 0.08%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 CAGR
NP Margin 18.62% 21.36% 25.41% 18.19% 19.41% 17.36% 19.54% -
ROE 11.04% 8.36% 4.68% 12.73% 7.21% 0.00% 3.13% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 CAGR
RPS 95.80 61.44 27.98 100.58 52.91 64.99 21.87 253.48%
EPS 17.11 12.54 6.84 17.70 9.81 10.90 4.07 241.27%
DPS 0.00 2.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.55 1.50 1.46 1.39 1.36 0.00 1.30 16.22%
Adjusted Per Share Value based on latest NOSH - 215,310
30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 CAGR
RPS 64.81 41.58 18.94 68.05 35.81 43.95 14.78 253.79%
EPS 11.58 8.49 4.63 11.98 6.64 7.37 2.75 241.75%
DPS 0.00 1.35 0.00 2.71 0.00 0.00 0.00 -
NAPS 1.0486 1.0152 0.9881 0.9405 0.9205 0.00 0.8787 16.31%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 28/09/07 31/07/07 -
Price 0.59 0.83 0.83 0.96 0.93 0.81 0.87 -
P/RPS 0.62 1.35 2.97 0.95 1.76 1.25 3.98 -79.59%
P/EPS 3.45 6.62 12.13 5.42 9.48 7.43 21.38 -78.97%
EY 29.00 15.11 8.24 18.44 10.55 13.46 4.68 375.48%
DY 0.00 2.41 0.00 4.17 0.00 0.00 0.00 -
P/NAPS 0.38 0.55 0.57 0.69 0.68 0.00 0.67 -38.41%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 CAGR
Date 28/10/08 29/07/08 15/05/08 27/02/08 28/11/07 - 29/08/07 -
Price 0.41 0.75 0.99 0.93 0.92 0.00 0.73 -
P/RPS 0.43 1.22 3.54 0.92 1.74 0.00 3.34 -82.66%
P/EPS 2.40 5.98 14.47 5.25 9.38 0.00 17.94 -82.08%
EY 41.73 16.72 6.91 19.03 10.66 0.00 5.58 458.38%
DY 0.00 2.67 0.00 4.30 0.00 0.00 0.00 -
P/NAPS 0.26 0.50 0.68 0.67 0.68 0.00 0.56 -48.09%

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