[CEPAT] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 35.31%
YoY- -45.6%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 149,270 94,806 46,197 219,034 172,114 114,734 61,031 81.43%
PBT 15,056 9,053 5,148 33,104 24,664 16,556 8,624 44.93%
Tax -3,999 -2,256 -1,200 -7,659 -5,569 -4,083 -1,977 59.87%
NP 11,057 6,797 3,948 25,445 19,095 12,473 6,647 40.34%
-
NP to SH 10,865 6,668 3,821 23,891 17,657 11,682 6,400 42.26%
-
Tax Rate 26.56% 24.92% 23.31% 23.14% 22.58% 24.66% 22.92% -
Total Cost 138,213 88,009 42,249 193,589 153,019 102,261 54,384 86.12%
-
Net Worth 410,926 407,836 404,746 421,440 404,746 398,567 398,568 2.05%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 7,747 - - - -
Div Payout % - - - 32.43% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 410,926 407,836 404,746 421,440 404,746 398,567 398,568 2.05%
NOSH 318,446 318,446 318,446 309,882 318,446 318,446 318,446 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.41% 7.17% 8.55% 11.62% 11.09% 10.87% 10.89% -
ROE 2.64% 1.63% 0.94% 5.67% 4.36% 2.93% 1.61% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 48.31 30.68 14.95 70.68 55.71 37.13 19.75 81.44%
EPS 3.52 2.16 1.24 7.73 5.71 3.78 2.07 42.42%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.33 1.32 1.31 1.36 1.31 1.29 1.29 2.05%
Adjusted Per Share Value based on latest NOSH - 307,727
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 46.87 29.77 14.51 68.78 54.05 36.03 19.17 81.38%
EPS 3.41 2.09 1.20 7.50 5.54 3.67 2.01 42.19%
DPS 0.00 0.00 0.00 2.43 0.00 0.00 0.00 -
NAPS 1.2904 1.2807 1.271 1.3234 1.271 1.2516 1.2516 2.05%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.90 0.93 0.89 0.94 0.98 1.02 1.13 -
P/RPS 1.86 3.03 5.95 1.33 1.76 2.75 5.72 -52.68%
P/EPS 25.59 43.09 71.97 12.19 17.15 26.98 54.55 -39.59%
EY 3.91 2.32 1.39 8.20 5.83 3.71 1.83 65.81%
DY 0.00 0.00 0.00 2.66 0.00 0.00 0.00 -
P/NAPS 0.68 0.70 0.68 0.69 0.75 0.79 0.88 -15.77%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 23/10/13 24/07/13 24/04/13 25/02/13 25/10/12 25/07/12 25/04/12 -
Price 0.905 0.945 0.89 0.89 0.98 1.06 1.14 -
P/RPS 1.87 3.08 5.95 1.26 1.76 2.85 5.77 -52.78%
P/EPS 25.74 43.79 71.97 11.54 17.15 28.04 55.03 -39.71%
EY 3.89 2.28 1.39 8.66 5.83 3.57 1.82 65.85%
DY 0.00 0.00 0.00 2.81 0.00 0.00 0.00 -
P/NAPS 0.68 0.72 0.68 0.65 0.75 0.82 0.88 -15.77%

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