[CEPAT] QoQ Cumulative Quarter Result on 31-Jan-2006 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- 51.29%
YoY- 59.13%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 61,822 27,093 115,575 90,791 58,189 25,376 127,252 -38.11%
PBT 8,701 2,798 20,950 17,927 11,769 2,786 9,450 -5.34%
Tax -1,795 -603 -5,879 -4,751 -3,060 -709 -6,870 -59.02%
NP 6,906 2,195 15,071 13,176 8,709 2,077 2,580 92.43%
-
NP to SH 6,906 2,195 15,071 13,176 8,709 2,077 2,580 92.43%
-
Tax Rate 20.63% 21.55% 28.06% 26.50% 26.00% 25.45% 72.70% -
Total Cost 54,916 24,898 100,504 77,615 49,480 23,299 124,672 -42.02%
-
Net Worth 260,319 256,083 254,413 251,894 157,365 151,447 148,349 45.33%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - - 4,312 4,305 - - - -
Div Payout % - - 28.61% 32.68% - - - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 260,319 256,083 254,413 251,894 157,365 151,447 148,349 45.33%
NOSH 215,140 215,196 215,604 215,294 215,569 216,354 214,999 0.04%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 11.17% 8.10% 13.04% 14.51% 14.97% 8.18% 2.03% -
ROE 2.65% 0.86% 5.92% 5.23% 5.53% 1.37% 1.74% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 28.74 12.59 53.61 42.17 26.99 11.73 59.19 -38.14%
EPS 3.21 1.02 7.00 6.12 4.04 0.96 1.20 92.35%
DPS 0.00 0.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.21 1.19 1.18 1.17 0.73 0.70 0.69 45.27%
Adjusted Per Share Value based on latest NOSH - 215,797
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 19.41 8.51 36.29 28.51 18.27 7.97 39.96 -38.12%
EPS 2.17 0.69 4.73 4.14 2.73 0.65 0.81 92.54%
DPS 0.00 0.00 1.35 1.35 0.00 0.00 0.00 -
NAPS 0.8175 0.8042 0.7989 0.791 0.4942 0.4756 0.4659 45.32%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 0.55 0.55 0.52 0.51 0.57 0.71 0.57 -
P/RPS 1.91 4.37 0.97 1.21 2.11 6.05 0.96 57.99%
P/EPS 17.13 53.92 7.44 8.33 14.11 73.96 47.50 -49.24%
EY 5.84 1.85 13.44 12.00 7.09 1.35 2.11 96.76%
DY 0.00 0.00 3.85 3.92 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.44 0.44 0.78 1.01 0.83 -33.43%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 14/12/06 21/09/06 26/05/06 22/02/06 25/11/05 12/09/05 30/06/05 -
Price 0.56 0.55 0.53 0.51 0.54 0.59 0.53 -
P/RPS 1.95 4.37 0.99 1.21 2.00 5.03 0.90 67.20%
P/EPS 17.45 53.92 7.58 8.33 13.37 61.46 44.17 -46.06%
EY 5.73 1.85 13.19 12.00 7.48 1.63 2.26 85.62%
DY 0.00 0.00 3.77 3.92 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.45 0.44 0.74 0.84 0.77 -29.00%

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