[CEPAT] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 13.82%
YoY- 88.83%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 CAGR
Revenue 66,969 56,554 47,075 48,466 43,574 34,945 32,657 161.21%
PBT 17,619 15,221 12,307 11,818 7,187 5,565 7,117 236.01%
Tax -4,686 -4,113 -3,107 -2,634 629 -1,564 -2,084 195.45%
NP 12,933 11,108 9,200 9,184 7,816 4,001 5,033 253.18%
-
NP to SH 12,383 10,579 8,760 8,896 7,816 4,001 5,033 233.24%
-
Tax Rate 26.60% 27.02% 25.25% 22.29% -8.75% 28.10% 29.28% -
Total Cost 54,036 45,446 37,875 39,282 35,758 30,944 27,624 145.24%
-
Net Worth 292,884 0 279,803 0 273,452 0 266,705 13.33%
Dividend
31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 CAGR
Div - - - - 4,306 - - -
Div Payout % - - - - 55.10% - - -
Equity
31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 CAGR
Net Worth 292,884 0 279,803 0 273,452 0 266,705 13.33%
NOSH 215,356 215,458 215,233 215,399 215,316 215,107 215,085 0.16%
Ratio Analysis
31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 CAGR
NP Margin 19.31% 19.64% 19.54% 18.95% 17.94% 11.45% 15.41% -
ROE 4.23% 0.00% 3.13% 0.00% 2.86% 0.00% 1.89% -
Per Share
31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 CAGR
RPS 31.10 26.25 21.87 22.50 20.24 16.25 15.18 160.89%
EPS 5.75 4.91 4.07 4.13 3.63 1.86 2.34 232.68%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.36 0.00 1.30 0.00 1.27 0.00 1.24 13.14%
Adjusted Per Share Value based on latest NOSH - 215,399
31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 CAGR
RPS 21.03 17.76 14.78 15.22 13.68 10.97 10.26 161.05%
EPS 3.89 3.32 2.75 2.79 2.45 1.26 1.58 233.54%
DPS 0.00 0.00 0.00 0.00 1.35 0.00 0.00 -
NAPS 0.9197 0.00 0.8787 0.00 0.8587 0.00 0.8375 13.33%
Price Multiplier on Financial Quarter End Date
31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 CAGR
Date 31/10/07 28/09/07 31/07/07 29/06/07 30/04/07 30/03/07 31/01/07 -
Price 0.93 0.81 0.87 0.85 0.67 0.60 0.58 -
P/RPS 2.99 3.09 3.98 3.78 3.31 3.69 3.82 -27.93%
P/EPS 16.17 16.50 21.38 20.58 18.46 32.26 24.79 -43.51%
EY 6.18 6.06 4.68 4.86 5.42 3.10 4.03 77.11%
DY 0.00 0.00 0.00 0.00 2.99 0.00 0.00 -
P/NAPS 0.68 0.00 0.67 0.00 0.53 0.00 0.47 63.85%
Price Multiplier on Announcement Date
31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 CAGR
Date 28/11/07 - 29/08/07 - 29/06/07 - 07/03/07 -
Price 0.92 0.00 0.73 0.00 0.85 0.00 0.56 -
P/RPS 2.96 0.00 3.34 0.00 4.20 0.00 3.69 -25.52%
P/EPS 16.00 0.00 17.94 0.00 23.42 0.00 23.93 -41.62%
EY 6.25 0.00 5.58 0.00 4.27 0.00 4.18 71.22%
DY 0.00 0.00 0.00 0.00 2.35 0.00 0.00 -
P/NAPS 0.68 0.00 0.56 0.00 0.67 0.00 0.45 73.66%

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