[CEPAT] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -84.01%
YoY- -40.3%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 211,721 149,270 94,806 46,197 219,034 172,114 114,734 50.27%
PBT 27,774 15,056 9,053 5,148 33,104 24,664 16,556 41.05%
Tax -4,152 -3,999 -2,256 -1,200 -7,659 -5,569 -4,083 1.12%
NP 23,622 11,057 6,797 3,948 25,445 19,095 12,473 52.89%
-
NP to SH 23,053 10,865 6,668 3,821 23,891 17,657 11,682 57.13%
-
Tax Rate 14.95% 26.56% 24.92% 23.31% 23.14% 22.58% 24.66% -
Total Cost 188,099 138,213 88,009 42,249 193,589 153,019 102,261 49.95%
-
Net Worth 438,816 410,926 407,836 404,746 421,440 404,746 398,567 6.60%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 6,180 - - - 7,747 - - -
Div Payout % 26.81% - - - 32.43% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 438,816 410,926 407,836 404,746 421,440 404,746 398,567 6.60%
NOSH 309,025 318,446 318,446 318,446 309,882 318,446 318,446 -1.97%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.16% 7.41% 7.17% 8.55% 11.62% 11.09% 10.87% -
ROE 5.25% 2.64% 1.63% 0.94% 5.67% 4.36% 2.93% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 68.51 48.31 30.68 14.95 70.68 55.71 37.13 50.26%
EPS 7.46 3.52 2.16 1.24 7.73 5.71 3.78 57.14%
DPS 2.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.42 1.33 1.32 1.31 1.36 1.31 1.29 6.59%
Adjusted Per Share Value based on latest NOSH - 318,446
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 66.49 46.87 29.77 14.51 68.78 54.05 36.03 50.28%
EPS 7.24 3.41 2.09 1.20 7.50 5.54 3.67 57.10%
DPS 1.94 0.00 0.00 0.00 2.43 0.00 0.00 -
NAPS 1.378 1.2904 1.2807 1.271 1.3234 1.271 1.2516 6.60%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.935 0.90 0.93 0.89 0.94 0.98 1.02 -
P/RPS 1.36 1.86 3.03 5.95 1.33 1.76 2.75 -37.38%
P/EPS 12.53 25.59 43.09 71.97 12.19 17.15 26.98 -39.94%
EY 7.98 3.91 2.32 1.39 8.20 5.83 3.71 66.39%
DY 2.14 0.00 0.00 0.00 2.66 0.00 0.00 -
P/NAPS 0.66 0.68 0.70 0.68 0.69 0.75 0.79 -11.26%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 23/10/13 24/07/13 24/04/13 25/02/13 25/10/12 25/07/12 -
Price 0.94 0.905 0.945 0.89 0.89 0.98 1.06 -
P/RPS 1.37 1.87 3.08 5.95 1.26 1.76 2.85 -38.55%
P/EPS 12.60 25.74 43.79 71.97 11.54 17.15 28.04 -41.24%
EY 7.94 3.89 2.28 1.39 8.66 5.83 3.57 70.13%
DY 2.13 0.00 0.00 0.00 2.81 0.00 0.00 -
P/NAPS 0.66 0.68 0.72 0.68 0.65 0.75 0.82 -13.43%

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