[CEPAT] QoQ Quarter Result on 30-Apr-2007 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- 95.35%
YoY- 294.55%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 CAGR
Revenue 56,554 47,075 48,466 43,574 34,945 32,657 34,729 70.38%
PBT 15,221 12,307 11,818 7,187 5,565 7,117 5,903 181.54%
Tax -4,113 -3,107 -2,634 629 -1,564 -2,084 -1,192 287.08%
NP 11,108 9,200 9,184 7,816 4,001 5,033 4,711 155.32%
-
NP to SH 10,579 8,760 8,896 7,816 4,001 5,033 4,711 142.06%
-
Tax Rate 27.02% 25.25% 22.29% -8.75% 28.10% 29.28% 20.19% -
Total Cost 45,446 37,875 39,282 35,758 30,944 27,624 30,018 57.33%
-
Net Worth 0 279,803 0 273,452 0 266,705 260,288 -
Dividend
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 CAGR
Div - - - 4,306 - - - -
Div Payout % - - - 55.10% - - - -
Equity
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 CAGR
Net Worth 0 279,803 0 273,452 0 266,705 260,288 -
NOSH 215,458 215,233 215,399 215,316 215,107 215,085 215,114 0.17%
Ratio Analysis
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 CAGR
NP Margin 19.64% 19.54% 18.95% 17.94% 11.45% 15.41% 13.57% -
ROE 0.00% 3.13% 0.00% 2.86% 0.00% 1.89% 1.81% -
Per Share
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 CAGR
RPS 26.25 21.87 22.50 20.24 16.25 15.18 16.14 70.14%
EPS 4.91 4.07 4.13 3.63 1.86 2.34 2.19 141.64%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.00 1.30 0.00 1.27 0.00 1.24 1.21 -
Adjusted Per Share Value based on latest NOSH - 215,316
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 CAGR
RPS 17.76 14.78 15.22 13.68 10.97 10.26 10.91 70.31%
EPS 3.32 2.75 2.79 2.45 1.26 1.58 1.48 141.79%
DPS 0.00 0.00 0.00 1.35 0.00 0.00 0.00 -
NAPS 0.00 0.8787 0.00 0.8587 0.00 0.8375 0.8174 -
Price Multiplier on Financial Quarter End Date
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 CAGR
Date 28/09/07 31/07/07 29/06/07 30/04/07 30/03/07 31/01/07 31/10/06 -
Price 0.81 0.87 0.85 0.67 0.60 0.58 0.55 -
P/RPS 3.09 3.98 3.78 3.31 3.69 3.82 3.41 -10.20%
P/EPS 16.50 21.38 20.58 18.46 32.26 24.79 25.11 -36.80%
EY 6.06 4.68 4.86 5.42 3.10 4.03 3.98 58.32%
DY 0.00 0.00 0.00 2.99 0.00 0.00 0.00 -
P/NAPS 0.00 0.67 0.00 0.53 0.00 0.47 0.45 -
Price Multiplier on Announcement Date
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 CAGR
Date - 29/08/07 - 29/06/07 - 07/03/07 14/12/06 -
Price 0.00 0.73 0.00 0.85 0.00 0.56 0.56 -
P/RPS 0.00 3.34 0.00 4.20 0.00 3.69 3.47 -
P/EPS 0.00 17.94 0.00 23.42 0.00 23.93 25.57 -
EY 0.00 5.58 0.00 4.27 0.00 4.18 3.91 -
DY 0.00 0.00 0.00 2.35 0.00 0.00 0.00 -
P/NAPS 0.00 0.56 0.00 0.67 0.00 0.45 0.46 -

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