[CEPAT] QoQ Cumulative Quarter Result on 31-Jul-2004 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
30-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- -68.48%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 127,252 102,318 68,411 27,692 127,158 101,674 68,304 51.46%
PBT 9,450 14,599 14,040 4,418 14,261 13,649 10,022 -3.84%
Tax -6,870 -6,319 -4,213 -1,364 -4,571 -3,889 -2,830 80.72%
NP 2,580 8,280 9,827 3,054 9,690 9,760 7,192 -49.54%
-
NP to SH 2,580 8,280 9,827 3,054 9,690 9,760 7,192 -49.54%
-
Tax Rate 72.70% 43.28% 30.01% 30.87% 32.05% 28.49% 28.24% -
Total Cost 124,672 94,038 58,584 24,638 117,468 91,914 61,112 60.92%
-
Net Worth 148,349 155,250 155,163 148,398 139,816 137,692 130,926 8.69%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 148,349 155,250 155,163 148,398 139,816 137,692 130,926 8.69%
NOSH 214,999 215,625 215,504 215,070 205,612 202,489 201,456 4.43%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 2.03% 8.09% 14.36% 11.03% 7.62% 9.60% 10.53% -
ROE 1.74% 5.33% 6.33% 2.06% 6.93% 7.09% 5.49% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 59.19 47.45 31.74 12.88 61.84 50.21 33.91 45.01%
EPS 1.20 3.84 4.56 1.42 4.71 4.82 3.57 -51.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.72 0.72 0.69 0.68 0.68 0.6499 4.07%
Adjusted Per Share Value based on latest NOSH - 215,070
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 39.96 32.13 21.48 8.70 39.93 31.93 21.45 51.45%
EPS 0.81 2.60 3.09 0.96 3.04 3.06 2.26 -49.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4659 0.4875 0.4873 0.466 0.4391 0.4324 0.4111 8.70%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.57 0.63 0.59 0.71 1.41 0.60 0.56 -
P/RPS 0.96 1.33 1.86 5.51 2.28 1.19 1.65 -30.32%
P/EPS 47.50 16.41 12.94 50.00 29.92 12.45 15.69 109.41%
EY 2.11 6.10 7.73 2.00 3.34 8.03 6.37 -52.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.87 0.82 1.03 2.07 0.88 0.86 -2.34%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 30/06/05 31/03/05 10/12/04 30/09/04 21/06/04 30/03/04 30/12/03 -
Price 0.53 0.54 0.65 0.62 0.83 0.62 0.53 -
P/RPS 0.90 1.14 2.05 4.82 1.34 1.23 1.56 -30.72%
P/EPS 44.17 14.06 14.25 43.66 17.61 12.86 14.85 106.96%
EY 2.26 7.11 7.02 2.29 5.68 7.77 6.74 -51.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.75 0.90 0.90 1.22 0.91 0.82 -4.11%

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