[CEPAT] QoQ Cumulative Quarter Result on 31-Jan-2007

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
07-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007
Profit Trend
QoQ- 72.88%
YoY- -9.39%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 83,411 138,053 34,945 94,479 61,822 27,093 115,575 -24.37%
PBT 17,383 23,005 5,565 15,818 8,701 2,798 20,950 -14.77%
Tax -4,198 -3,250 -1,564 -3,879 -1,795 -603 -5,879 -25.06%
NP 13,185 19,755 4,001 11,939 6,906 2,195 15,071 -10.82%
-
NP to SH 12,897 19,755 4,001 11,939 6,906 2,195 15,071 -12.49%
-
Tax Rate 24.15% 14.13% 28.10% 24.52% 20.63% 21.55% 28.06% -
Total Cost 70,226 118,298 30,944 82,540 54,916 24,898 100,504 -26.44%
-
Net Worth 0 273,597 0 267,226 260,319 256,083 254,413 -
Dividend
30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - 4,308 - - - - 4,312 -
Div Payout % - 21.81% - - - - 28.61% -
Equity
30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 0 273,597 0 267,226 260,319 256,083 254,413 -
NOSH 215,308 215,430 215,107 215,505 215,140 215,196 215,604 -0.11%
Ratio Analysis
30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 15.81% 14.31% 11.45% 12.64% 11.17% 8.10% 13.04% -
ROE 0.00% 7.22% 0.00% 4.47% 2.65% 0.86% 5.92% -
Per Share
30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 38.74 64.08 16.25 43.84 28.74 12.59 53.61 -24.29%
EPS 5.99 9.17 1.86 5.54 3.21 1.02 7.00 -12.49%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.00 1.27 0.00 1.24 1.21 1.19 1.18 -
Adjusted Per Share Value based on latest NOSH - 215,085
30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 26.19 43.35 10.97 29.67 19.41 8.51 36.29 -24.38%
EPS 4.05 6.20 1.26 3.75 2.17 0.69 4.73 -12.45%
DPS 0.00 1.35 0.00 0.00 0.00 0.00 1.35 -
NAPS 0.00 0.8592 0.00 0.8392 0.8175 0.8042 0.7989 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 29/06/07 30/04/07 30/03/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 0.85 0.67 0.60 0.58 0.55 0.55 0.52 -
P/RPS 2.19 1.05 3.69 1.32 1.91 4.37 0.97 100.92%
P/EPS 14.19 7.31 32.26 10.47 17.13 53.92 7.44 73.88%
EY 7.05 13.69 3.10 9.55 5.84 1.85 13.44 -42.46%
DY 0.00 2.99 0.00 0.00 0.00 0.00 3.85 -
P/NAPS 0.00 0.53 0.00 0.47 0.45 0.46 0.44 -
Price Multiplier on Announcement Date
30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date - 29/06/07 - 07/03/07 14/12/06 21/09/06 26/05/06 -
Price 0.00 0.85 0.00 0.56 0.56 0.55 0.53 -
P/RPS 0.00 1.33 0.00 1.28 1.95 4.37 0.99 -
P/EPS 0.00 9.27 0.00 10.11 17.45 53.92 7.58 -
EY 0.00 10.79 0.00 9.89 5.73 1.85 13.19 -
DY 0.00 2.35 0.00 0.00 0.00 0.00 3.77 -
P/NAPS 0.00 0.67 0.00 0.45 0.46 0.46 0.45 -

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