[CEPAT] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -66.49%
YoY- 82.28%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 47,075 83,411 138,053 34,945 94,479 61,822 27,093 73.75%
PBT 12,307 17,383 23,005 5,565 15,818 8,701 2,798 339.84%
Tax -3,107 -4,198 -3,250 -1,564 -3,879 -1,795 -603 415.25%
NP 9,200 13,185 19,755 4,001 11,939 6,906 2,195 319.13%
-
NP to SH 8,760 12,897 19,755 4,001 11,939 6,906 2,195 299.08%
-
Tax Rate 25.25% 24.15% 14.13% 28.10% 24.52% 20.63% 21.55% -
Total Cost 37,875 70,226 118,298 30,944 82,540 54,916 24,898 52.12%
-
Net Worth 279,803 0 273,597 0 267,226 260,319 256,083 9.26%
Dividend
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
Div - - 4,308 - - - - -
Div Payout % - - 21.81% - - - - -
Equity
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 279,803 0 273,597 0 267,226 260,319 256,083 9.26%
NOSH 215,233 215,308 215,430 215,107 215,505 215,140 215,196 0.01%
Ratio Analysis
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 19.54% 15.81% 14.31% 11.45% 12.64% 11.17% 8.10% -
ROE 3.13% 0.00% 7.22% 0.00% 4.47% 2.65% 0.86% -
Per Share
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 21.87 38.74 64.08 16.25 43.84 28.74 12.59 73.70%
EPS 4.07 5.99 9.17 1.86 5.54 3.21 1.02 299.01%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 0.00 1.27 0.00 1.24 1.21 1.19 9.24%
Adjusted Per Share Value based on latest NOSH - 215,107
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 14.78 26.19 43.35 10.97 29.67 19.41 8.51 73.67%
EPS 2.75 4.05 6.20 1.26 3.75 2.17 0.69 298.55%
DPS 0.00 0.00 1.35 0.00 0.00 0.00 0.00 -
NAPS 0.8787 0.00 0.8592 0.00 0.8392 0.8175 0.8042 9.26%
Price Multiplier on Financial Quarter End Date
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/07/07 29/06/07 30/04/07 30/03/07 31/01/07 31/10/06 31/07/06 -
Price 0.87 0.85 0.67 0.60 0.58 0.55 0.55 -
P/RPS 3.98 2.19 1.05 3.69 1.32 1.91 4.37 -8.92%
P/EPS 21.38 14.19 7.31 32.26 10.47 17.13 53.92 -60.34%
EY 4.68 7.05 13.69 3.10 9.55 5.84 1.85 152.97%
DY 0.00 0.00 2.99 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.00 0.53 0.00 0.47 0.45 0.46 45.65%
Price Multiplier on Announcement Date
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
Date 29/08/07 - 29/06/07 - 07/03/07 14/12/06 21/09/06 -
Price 0.73 0.00 0.85 0.00 0.56 0.56 0.55 -
P/RPS 3.34 0.00 1.33 0.00 1.28 1.95 4.37 -23.56%
P/EPS 17.94 0.00 9.27 0.00 10.11 17.45 53.92 -66.72%
EY 5.58 0.00 10.79 0.00 9.89 5.73 1.85 201.62%
DY 0.00 0.00 2.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.00 0.67 0.00 0.45 0.46 0.46 21.73%

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