[CEPAT] QoQ Cumulative Quarter Result on 31-Oct-2002 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- 223.19%
YoY- 336.27%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 30,654 105,984 85,188 54,887 23,029 47,492 27,757 6.86%
PBT 3,598 16,529 13,820 9,111 2,819 3,948 96 1027.39%
Tax -1,021 -5,188 -3,792 -2,505 -775 -833 -96 385.71%
NP 2,577 11,341 10,028 6,606 2,044 3,115 0 -
-
NP to SH 2,577 11,341 10,028 6,606 2,044 3,115 -405 -
-
Tax Rate 28.38% 31.39% 27.44% 27.49% 27.49% 21.10% 100.00% -
Total Cost 28,077 94,643 75,160 48,281 20,985 44,377 27,757 0.76%
-
Net Worth 126,232 122,933 0 0 0 79,548 58,218 67.76%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 126,232 122,933 0 0 0 79,548 58,218 67.76%
NOSH 201,328 201,529 201,732 201,560 200,782 110,070 84,375 78.84%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 8.41% 10.70% 11.77% 12.04% 8.88% 6.56% 0.00% -
ROE 2.04% 9.23% 0.00% 0.00% 0.00% 3.92% -0.70% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 15.23 52.59 42.23 27.23 11.47 43.15 32.90 -40.24%
EPS 1.28 5.62 4.98 3.28 1.01 2.83 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.627 0.61 0.00 0.00 0.00 0.7227 0.69 -6.20%
Adjusted Per Share Value based on latest NOSH - 201,939
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 9.63 33.28 26.75 17.24 7.23 14.91 8.72 6.86%
EPS 0.81 3.56 3.15 2.07 0.64 0.98 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3964 0.386 0.00 0.00 0.00 0.2498 0.1828 67.77%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 0.48 0.40 0.47 0.53 0.55 0.68 0.89 -
P/RPS 3.15 0.76 1.11 1.95 4.80 1.58 2.71 10.58%
P/EPS 37.50 7.11 9.45 16.17 54.03 24.03 -185.42 -
EY 2.67 14.07 10.58 6.18 1.85 4.16 -0.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.66 0.00 0.00 0.00 0.94 1.29 -29.17%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 29/09/03 27/06/03 28/03/03 30/12/02 13/09/02 25/06/02 18/03/02 -
Price 0.42 0.44 0.41 0.48 0.49 0.53 0.93 -
P/RPS 2.76 0.84 0.97 1.76 4.27 1.23 2.83 -1.66%
P/EPS 32.81 7.82 8.25 14.65 48.13 18.73 -193.75 -
EY 3.05 12.79 12.12 6.83 2.08 5.34 -0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.72 0.00 0.00 0.00 0.73 1.35 -37.39%

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