[CEPAT] QoQ Quarter Result on 30-Apr-2006 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
30-Apr-2006 [#4]
Profit Trend
QoQ- -55.65%
YoY- 134.75%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 32,657 34,729 27,093 24,845 32,602 32,813 25,376 18.25%
PBT 7,117 5,903 2,798 3,048 6,158 8,983 2,786 86.55%
Tax -2,084 -1,192 -603 -1,067 -1,691 -2,351 -709 104.79%
NP 5,033 4,711 2,195 1,981 4,467 6,632 2,077 80.11%
-
NP to SH 5,033 4,711 2,195 1,981 4,467 6,632 2,077 80.11%
-
Tax Rate 29.28% 20.19% 21.55% 35.01% 27.46% 26.17% 25.45% -
Total Cost 27,624 30,018 24,898 22,864 28,135 26,181 23,299 11.98%
-
Net Worth 266,705 260,288 256,083 254,084 252,482 157,187 151,447 45.67%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - - 4,315 - - -
Div Payout % - - - - 96.62% - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 266,705 260,288 256,083 254,084 252,482 157,187 151,447 45.67%
NOSH 215,085 215,114 215,196 215,326 215,797 215,324 216,354 -0.39%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 15.41% 13.57% 8.10% 7.97% 13.70% 20.21% 8.18% -
ROE 1.89% 1.81% 0.86% 0.78% 1.77% 4.22% 1.37% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 15.18 16.14 12.59 11.54 15.11 15.24 11.73 18.69%
EPS 2.34 2.19 1.02 0.92 2.07 3.08 0.96 80.82%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.24 1.21 1.19 1.18 1.17 0.73 0.70 46.25%
Adjusted Per Share Value based on latest NOSH - 215,326
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 10.26 10.91 8.51 7.80 10.24 10.30 7.97 18.28%
EPS 1.58 1.48 0.69 0.62 1.40 2.08 0.65 80.49%
DPS 0.00 0.00 0.00 0.00 1.36 0.00 0.00 -
NAPS 0.8375 0.8174 0.8042 0.7979 0.7929 0.4936 0.4756 45.67%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.58 0.55 0.55 0.52 0.51 0.57 0.71 -
P/RPS 3.82 3.41 4.37 4.51 3.38 3.74 6.05 -26.33%
P/EPS 24.79 25.11 53.92 56.52 24.64 18.51 73.96 -51.65%
EY 4.03 3.98 1.85 1.77 4.06 5.40 1.35 106.91%
DY 0.00 0.00 0.00 0.00 3.92 0.00 0.00 -
P/NAPS 0.47 0.45 0.46 0.44 0.44 0.78 1.01 -39.86%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 07/03/07 14/12/06 21/09/06 26/05/06 22/02/06 25/11/05 12/09/05 -
Price 0.56 0.56 0.55 0.53 0.51 0.54 0.59 -
P/RPS 3.69 3.47 4.37 4.59 3.38 3.54 5.03 -18.61%
P/EPS 23.93 25.57 53.92 57.61 24.64 17.53 61.46 -46.58%
EY 4.18 3.91 1.85 1.74 4.06 5.70 1.63 87.03%
DY 0.00 0.00 0.00 0.00 3.92 0.00 0.00 -
P/NAPS 0.45 0.46 0.46 0.45 0.44 0.74 0.84 -33.96%

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