[CEPAT] QoQ Cumulative Quarter Result on 31-Jul-2003 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
29-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- -77.28%
YoY- 32312.5%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 127,158 101,674 68,304 30,654 105,984 85,188 54,887 75.17%
PBT 14,261 13,649 10,022 3,598 16,529 13,820 9,111 34.84%
Tax -4,571 -3,889 -2,830 -1,021 -5,188 -3,792 -2,505 49.38%
NP 9,690 9,760 7,192 2,577 11,341 10,028 6,606 29.12%
-
NP to SH 9,690 9,760 7,192 2,577 11,341 10,028 6,606 29.12%
-
Tax Rate 32.05% 28.49% 28.24% 28.38% 31.39% 27.44% 27.49% -
Total Cost 117,468 91,914 61,112 28,077 94,643 75,160 48,281 80.99%
-
Net Worth 139,816 137,692 130,926 126,232 122,933 0 0 -
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 139,816 137,692 130,926 126,232 122,933 0 0 -
NOSH 205,612 202,489 201,456 201,328 201,529 201,732 201,560 1.33%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 7.62% 9.60% 10.53% 8.41% 10.70% 11.77% 12.04% -
ROE 6.93% 7.09% 5.49% 2.04% 9.23% 0.00% 0.00% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 61.84 50.21 33.91 15.23 52.59 42.23 27.23 72.86%
EPS 4.71 4.82 3.57 1.28 5.62 4.98 3.28 27.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.68 0.6499 0.627 0.61 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 201,328
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 39.93 31.93 21.45 9.63 33.28 26.75 17.24 75.14%
EPS 3.04 3.06 2.26 0.81 3.56 3.15 2.07 29.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4391 0.4324 0.4111 0.3964 0.386 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 1.41 0.60 0.56 0.48 0.40 0.47 0.53 -
P/RPS 2.28 1.19 1.65 3.15 0.76 1.11 1.95 10.99%
P/EPS 29.92 12.45 15.69 37.50 7.11 9.45 16.17 50.77%
EY 3.34 8.03 6.37 2.67 14.07 10.58 6.18 -33.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 0.88 0.86 0.77 0.66 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 21/06/04 30/03/04 30/12/03 29/09/03 27/06/03 28/03/03 30/12/02 -
Price 0.83 0.62 0.53 0.42 0.44 0.41 0.48 -
P/RPS 1.34 1.23 1.56 2.76 0.84 0.97 1.76 -16.63%
P/EPS 17.61 12.86 14.85 32.81 7.82 8.25 14.65 13.06%
EY 5.68 7.77 6.74 3.05 12.79 12.12 6.83 -11.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.91 0.82 0.67 0.72 0.00 0.00 -

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