[CEPAT] QoQ Cumulative Quarter Result on 31-Jul-2005 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
12-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- -19.5%
YoY- -31.99%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 115,575 90,791 58,189 25,376 127,252 102,318 68,411 41.98%
PBT 20,950 17,927 11,769 2,786 9,450 14,599 14,040 30.67%
Tax -5,879 -4,751 -3,060 -709 -6,870 -6,319 -4,213 24.95%
NP 15,071 13,176 8,709 2,077 2,580 8,280 9,827 33.09%
-
NP to SH 15,071 13,176 8,709 2,077 2,580 8,280 9,827 33.09%
-
Tax Rate 28.06% 26.50% 26.00% 25.45% 72.70% 43.28% 30.01% -
Total Cost 100,504 77,615 49,480 23,299 124,672 94,038 58,584 43.44%
-
Net Worth 254,413 251,894 157,365 151,447 148,349 155,250 155,163 39.17%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 4,312 4,305 - - - - - -
Div Payout % 28.61% 32.68% - - - - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 254,413 251,894 157,365 151,447 148,349 155,250 155,163 39.17%
NOSH 215,604 215,294 215,569 216,354 214,999 215,625 215,504 0.03%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 13.04% 14.51% 14.97% 8.18% 2.03% 8.09% 14.36% -
ROE 5.92% 5.23% 5.53% 1.37% 1.74% 5.33% 6.33% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 53.61 42.17 26.99 11.73 59.19 47.45 31.74 41.96%
EPS 7.00 6.12 4.04 0.96 1.20 3.84 4.56 33.17%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.17 0.73 0.70 0.69 0.72 0.72 39.13%
Adjusted Per Share Value based on latest NOSH - 216,354
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 36.29 28.51 18.27 7.97 39.96 32.13 21.48 41.98%
EPS 4.73 4.14 2.73 0.65 0.81 2.60 3.09 32.92%
DPS 1.35 1.35 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7989 0.791 0.4942 0.4756 0.4659 0.4875 0.4873 39.16%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.52 0.51 0.57 0.71 0.57 0.63 0.59 -
P/RPS 0.97 1.21 2.11 6.05 0.96 1.33 1.86 -35.28%
P/EPS 7.44 8.33 14.11 73.96 47.50 16.41 12.94 -30.92%
EY 13.44 12.00 7.09 1.35 2.11 6.10 7.73 44.73%
DY 3.85 3.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.78 1.01 0.83 0.87 0.82 -34.04%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 26/05/06 22/02/06 25/11/05 12/09/05 30/06/05 31/03/05 10/12/04 -
Price 0.53 0.51 0.54 0.59 0.53 0.54 0.65 -
P/RPS 0.99 1.21 2.00 5.03 0.90 1.14 2.05 -38.52%
P/EPS 7.58 8.33 13.37 61.46 44.17 14.06 14.25 -34.42%
EY 13.19 12.00 7.48 1.63 2.26 7.11 7.02 52.44%
DY 3.77 3.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.74 0.84 0.77 0.75 0.90 -37.08%

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