[CEPAT] QoQ Cumulative Quarter Result on 31-Oct-2001 [#2]

Announcement Date
16-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Oct-2001 [#2]
Profit Trend
QoQ- -34850.0%
YoY--%
Quarter Report
View:
Show?
Cumulative Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/06/01 30/04/01 CAGR
Revenue 23,029 47,492 27,757 5,418 0 4,433 0 -
PBT 2,819 3,948 96 -2,701 -8 -1,779 -8 -
Tax -775 -833 -96 2,701 8 1,779 8 -
NP 2,044 3,115 0 0 0 0 0 -
-
NP to SH 2,044 3,115 -405 -2,796 -8 -1,784 -8 -
-
Tax Rate 27.49% 21.10% 100.00% - - - - -
Total Cost 20,985 44,377 27,757 5,418 0 4,433 0 -
-
Net Worth 0 79,548 58,218 21,119 0 -33,973 0 -
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/06/01 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/06/01 30/04/01 CAGR
Net Worth 0 79,548 58,218 21,119 0 -33,973 0 -
NOSH 200,782 110,070 84,375 31,521 16,101 16,101 16,109 650.04%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/06/01 30/04/01 CAGR
NP Margin 8.88% 6.56% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 0.00% 3.92% -0.70% -13.24% 0.00% 0.00% 0.00% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/06/01 30/04/01 CAGR
RPS 11.47 43.15 32.90 17.19 0.00 27.53 0.00 -
EPS 1.01 2.83 -0.48 -8.87 0.00 -11.08 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7227 0.69 0.67 0.00 -2.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 63,076
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/06/01 30/04/01 CAGR
RPS 7.23 14.91 8.72 1.70 0.00 1.39 0.00 -
EPS 0.64 0.98 -0.13 -0.88 0.00 -0.56 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2498 0.1828 0.0663 0.00 -0.1067 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/06/01 30/04/01 CAGR
Date 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 29/06/01 30/04/01 -
Price 0.55 0.68 0.89 1.01 0.40 0.29 0.27 -
P/RPS 4.80 1.58 2.71 5.88 0.00 1.05 0.00 -
P/EPS 54.03 24.03 -185.42 -11.39 -805.05 -2.62 -543.69 -
EY 1.85 4.16 -0.54 -8.78 -0.12 -38.21 -0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.94 1.29 1.51 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/06/01 30/04/01 CAGR
Date 13/09/02 25/06/02 18/03/02 16/01/02 - 27/08/01 - -
Price 0.49 0.53 0.93 1.07 0.00 0.42 0.00 -
P/RPS 4.27 1.23 2.83 6.23 0.00 1.53 0.00 -
P/EPS 48.13 18.73 -193.75 -12.06 0.00 -3.79 0.00 -
EY 2.08 5.34 -0.52 -8.29 0.00 -26.38 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.73 1.35 1.60 0.00 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