[CEPAT] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -62.86%
YoY- -91.56%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 167,507 95,968 44,186 208,644 149,203 105,068 52,398 116.55%
PBT 13,344 5,250 -817 7,068 4,707 5,326 3,704 134.45%
Tax -3,561 -1,573 84 -4,366 -1,354 -2,034 -1,072 122.14%
NP 9,783 3,677 -733 2,702 3,353 3,292 2,632 139.37%
-
NP to SH 9,406 3,664 -798 439 1,182 3,139 2,440 145.25%
-
Tax Rate 26.69% 29.96% - 61.77% 28.77% 38.19% 28.94% -
Total Cost 157,724 92,291 44,919 205,942 145,850 101,776 49,766 115.30%
-
Net Worth 327,505 342,953 342,953 342,953 342,953 346,043 349,132 -4.16%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 4,634 4,634 4,634 - -
Div Payout % - - - 1,055.70% 392.09% 147.64% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 327,505 342,953 342,953 342,953 342,953 346,043 349,132 -4.16%
NOSH 318,446 318,446 318,446 318,446 318,446 318,446 318,446 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 5.84% 3.83% -1.66% 1.30% 2.25% 3.13% 5.02% -
ROE 2.87% 1.07% -0.23% 0.13% 0.34% 0.91% 0.70% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 54.22 31.06 14.30 67.53 48.29 34.01 16.96 116.55%
EPS 3.04 1.19 -0.26 0.14 0.38 1.02 0.79 144.96%
DPS 0.00 0.00 0.00 1.50 1.50 1.50 0.00 -
NAPS 1.06 1.11 1.11 1.11 1.11 1.12 1.13 -4.16%
Adjusted Per Share Value based on latest NOSH - 318,446
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 52.60 30.14 13.88 65.52 46.85 32.99 16.45 116.58%
EPS 2.95 1.15 -0.25 0.14 0.37 0.99 0.77 144.24%
DPS 0.00 0.00 0.00 1.46 1.46 1.46 0.00 -
NAPS 1.0284 1.077 1.077 1.077 1.077 1.0867 1.0964 -4.16%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.575 0.43 0.36 0.72 0.495 0.56 0.60 -
P/RPS 1.06 1.38 2.52 1.07 1.03 1.65 3.54 -55.14%
P/EPS 18.89 36.26 -139.38 506.73 129.39 55.12 75.98 -60.36%
EY 5.29 2.76 -0.72 0.20 0.77 1.81 1.32 151.66%
DY 0.00 0.00 0.00 2.08 3.03 2.68 0.00 -
P/NAPS 0.54 0.39 0.32 0.65 0.45 0.50 0.53 1.25%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 16/11/20 22/07/20 24/06/20 26/02/20 23/10/19 24/07/19 08/05/19 -
Price 0.67 0.565 0.45 0.535 0.495 0.54 0.60 -
P/RPS 1.24 1.82 3.15 0.79 1.03 1.59 3.54 -50.21%
P/EPS 22.01 47.64 -174.23 376.53 129.39 53.15 75.98 -56.12%
EY 4.54 2.10 -0.57 0.27 0.77 1.88 1.32 127.34%
DY 0.00 0.00 0.00 2.80 3.03 2.78 0.00 -
P/NAPS 0.63 0.51 0.41 0.48 0.45 0.48 0.53 12.17%

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