[CEPAT] QoQ Quarter Result on 30-Jun-2008 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
29-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -16.67%
YoY- 38.08%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
Revenue 32,640 40,581 73,960 72,123 60,298 76,750 66,969 -39.79%
PBT 4,069 4,590 13,700 16,046 18,869 18,353 17,619 -64.46%
Tax -1,045 -1,500 -3,557 -3,086 -3,549 -3,216 -4,686 -65.33%
NP 3,024 3,090 10,143 12,960 15,320 15,137 12,933 -64.15%
-
NP to SH 2,927 3,042 9,835 12,284 14,742 14,662 12,383 -63.87%
-
Tax Rate 25.68% 32.68% 25.96% 19.23% 18.81% 17.52% 26.60% -
Total Cost 29,616 37,491 63,817 59,163 44,978 61,613 54,036 -34.59%
-
Net Worth 335,744 215,204 333,572 323,263 314,668 215,310 292,884 10.12%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
Div - 6,456 - 4,310 - 4,306 - -
Div Payout % - 212.23% - 35.09% - 29.37% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
Net Worth 335,744 215,204 333,572 323,263 314,668 215,310 292,884 10.12%
NOSH 215,220 215,204 215,207 215,508 215,526 215,310 215,356 -0.04%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
NP Margin 9.26% 7.61% 13.71% 17.97% 25.41% 19.72% 19.31% -
ROE 0.87% 1.41% 2.95% 3.80% 4.68% 6.81% 4.23% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
RPS 15.17 18.86 34.37 33.47 27.98 35.65 31.10 -39.75%
EPS 1.36 1.42 4.57 5.70 6.84 6.81 5.75 -63.86%
DPS 0.00 3.00 0.00 2.00 0.00 2.00 0.00 -
NAPS 1.56 1.00 1.55 1.50 1.46 1.00 1.36 10.17%
Adjusted Per Share Value based on latest NOSH - 215,508
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
RPS 10.25 12.74 23.23 22.65 18.94 24.10 21.03 -39.79%
EPS 0.92 0.96 3.09 3.86 4.63 4.60 3.89 -63.86%
DPS 0.00 2.03 0.00 1.35 0.00 1.35 0.00 -
NAPS 1.0543 0.6758 1.0475 1.0151 0.9881 0.6761 0.9197 10.12%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 -
Price 0.50 0.46 0.59 0.83 0.83 0.96 0.93 -
P/RPS 3.30 2.44 1.72 2.48 2.97 2.69 2.99 7.21%
P/EPS 36.76 32.54 12.91 14.56 12.13 14.10 16.17 78.56%
EY 2.72 3.07 7.75 6.87 8.24 7.09 6.18 -43.97%
DY 0.00 6.52 0.00 2.41 0.00 2.08 0.00 -
P/NAPS 0.32 0.46 0.38 0.55 0.57 0.96 0.68 -41.26%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
Date 27/04/09 25/02/09 28/10/08 29/07/08 15/05/08 27/02/08 28/11/07 -
Price 0.58 0.49 0.41 0.75 0.99 0.93 0.92 -
P/RPS 3.82 2.60 1.19 2.24 3.54 2.61 2.96 19.73%
P/EPS 42.65 34.66 8.97 13.16 14.47 13.66 16.00 99.80%
EY 2.34 2.88 11.15 7.60 6.91 7.32 6.25 -50.02%
DY 0.00 6.12 0.00 2.67 0.00 2.15 0.00 -
P/NAPS 0.37 0.49 0.26 0.50 0.68 0.93 0.68 -34.92%

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