[CEPAT] QoQ Cumulative Quarter Result on 31-Oct-2006 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
14-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 214.62%
YoY- -20.7%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 138,053 34,945 94,479 61,822 27,093 115,575 90,791 40.06%
PBT 23,005 5,565 15,818 8,701 2,798 20,950 17,927 22.20%
Tax -3,250 -1,564 -3,879 -1,795 -603 -5,879 -4,751 -26.30%
NP 19,755 4,001 11,939 6,906 2,195 15,071 13,176 38.48%
-
NP to SH 19,755 4,001 11,939 6,906 2,195 15,071 13,176 38.48%
-
Tax Rate 14.13% 28.10% 24.52% 20.63% 21.55% 28.06% 26.50% -
Total Cost 118,298 30,944 82,540 54,916 24,898 100,504 77,615 40.33%
-
Net Worth 273,597 0 267,226 260,319 256,083 254,413 251,894 6.87%
Dividend
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 4,308 - - - - 4,312 4,305 0.05%
Div Payout % 21.81% - - - - 28.61% 32.68% -
Equity
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 273,597 0 267,226 260,319 256,083 254,413 251,894 6.87%
NOSH 215,430 215,107 215,505 215,140 215,196 215,604 215,294 0.05%
Ratio Analysis
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 14.31% 11.45% 12.64% 11.17% 8.10% 13.04% 14.51% -
ROE 7.22% 0.00% 4.47% 2.65% 0.86% 5.92% 5.23% -
Per Share
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 64.08 16.25 43.84 28.74 12.59 53.61 42.17 39.98%
EPS 9.17 1.86 5.54 3.21 1.02 7.00 6.12 38.41%
DPS 2.00 0.00 0.00 0.00 0.00 2.00 2.00 0.00%
NAPS 1.27 0.00 1.24 1.21 1.19 1.18 1.17 6.81%
Adjusted Per Share Value based on latest NOSH - 215,114
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 43.35 10.97 29.67 19.41 8.51 36.29 28.51 40.06%
EPS 6.20 1.26 3.75 2.17 0.69 4.73 4.14 38.35%
DPS 1.35 0.00 0.00 0.00 0.00 1.35 1.35 0.00%
NAPS 0.8592 0.00 0.8392 0.8175 0.8042 0.7989 0.791 6.87%
Price Multiplier on Financial Quarter End Date
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 30/04/07 30/03/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.67 0.60 0.58 0.55 0.55 0.52 0.51 -
P/RPS 1.05 3.69 1.32 1.91 4.37 0.97 1.21 -10.77%
P/EPS 7.31 32.26 10.47 17.13 53.92 7.44 8.33 -9.96%
EY 13.69 3.10 9.55 5.84 1.85 13.44 12.00 11.17%
DY 2.99 0.00 0.00 0.00 0.00 3.85 3.92 -19.56%
P/NAPS 0.53 0.00 0.47 0.45 0.46 0.44 0.44 16.13%
Price Multiplier on Announcement Date
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 29/06/07 - 07/03/07 14/12/06 21/09/06 26/05/06 22/02/06 -
Price 0.85 0.00 0.56 0.56 0.55 0.53 0.51 -
P/RPS 1.33 0.00 1.28 1.95 4.37 0.99 1.21 7.89%
P/EPS 9.27 0.00 10.11 17.45 53.92 7.58 8.33 8.97%
EY 10.79 0.00 9.89 5.73 1.85 13.19 12.00 -8.19%
DY 2.35 0.00 0.00 0.00 0.00 3.77 3.92 -33.72%
P/NAPS 0.67 0.00 0.45 0.46 0.46 0.45 0.44 40.22%

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