[CEPAT] QoQ Cumulative Quarter Result on 31-Jul-2002 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
13-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- -34.38%
YoY- 25650.0%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 105,984 85,188 54,887 23,029 47,492 27,757 5,418 629.96%
PBT 16,529 13,820 9,111 2,819 3,948 96 -2,701 -
Tax -5,188 -3,792 -2,505 -775 -833 -96 2,701 -
NP 11,341 10,028 6,606 2,044 3,115 0 0 -
-
NP to SH 11,341 10,028 6,606 2,044 3,115 -405 -2,796 -
-
Tax Rate 31.39% 27.44% 27.49% 27.49% 21.10% 100.00% - -
Total Cost 94,643 75,160 48,281 20,985 44,377 27,757 5,418 576.77%
-
Net Worth 122,933 0 0 0 79,548 58,218 21,119 224.63%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 122,933 0 0 0 79,548 58,218 21,119 224.63%
NOSH 201,529 201,732 201,560 200,782 110,070 84,375 31,521 245.64%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 10.70% 11.77% 12.04% 8.88% 6.56% 0.00% 0.00% -
ROE 9.23% 0.00% 0.00% 0.00% 3.92% -0.70% -13.24% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 52.59 42.23 27.23 11.47 43.15 32.90 17.19 111.17%
EPS 5.62 4.98 3.28 1.01 2.83 -0.48 -8.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.00 0.00 0.00 0.7227 0.69 0.67 -6.07%
Adjusted Per Share Value based on latest NOSH - 200,782
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 33.28 26.75 17.24 7.23 14.91 8.72 1.70 630.33%
EPS 3.56 3.15 2.07 0.64 0.98 -0.13 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.386 0.00 0.00 0.00 0.2498 0.1828 0.0663 224.67%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 0.40 0.47 0.53 0.55 0.68 0.89 1.01 -
P/RPS 0.76 1.11 1.95 4.80 1.58 2.71 5.88 -74.53%
P/EPS 7.11 9.45 16.17 54.03 24.03 -185.42 -11.39 -
EY 14.07 10.58 6.18 1.85 4.16 -0.54 -8.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.00 0.00 0.00 0.94 1.29 1.51 -42.49%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 27/06/03 28/03/03 30/12/02 13/09/02 25/06/02 18/03/02 16/01/02 -
Price 0.44 0.41 0.48 0.49 0.53 0.93 1.07 -
P/RPS 0.84 0.97 1.76 4.27 1.23 2.83 6.23 -73.80%
P/EPS 7.82 8.25 14.65 48.13 18.73 -193.75 -12.06 -
EY 12.79 12.12 6.83 2.08 5.34 -0.52 -8.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.00 0.00 0.00 0.73 1.35 1.60 -41.36%

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