[CEPAT] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
28-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -19.94%
YoY- -7.03%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 41,633 32,640 40,581 73,960 72,123 60,298 76,750 -33.51%
PBT 7,838 4,069 4,590 13,700 16,046 18,869 18,353 -43.31%
Tax -2,089 -1,045 -1,500 -3,557 -3,086 -3,549 -3,216 -25.01%
NP 5,749 3,024 3,090 10,143 12,960 15,320 15,137 -47.58%
-
NP to SH 5,492 2,927 3,042 9,835 12,284 14,742 14,662 -48.06%
-
Tax Rate 26.65% 25.68% 32.68% 25.96% 19.23% 18.81% 17.52% -
Total Cost 35,884 29,616 37,491 63,817 59,163 44,978 61,613 -30.28%
-
Net Worth 338,134 335,744 215,204 333,572 323,263 314,668 215,310 35.14%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 3,230 - 6,456 - 4,310 - 4,306 -17.45%
Div Payout % 58.82% - 212.23% - 35.09% - 29.37% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 338,134 335,744 215,204 333,572 323,263 314,668 215,310 35.14%
NOSH 215,372 215,220 215,204 215,207 215,508 215,526 215,310 0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 13.81% 9.26% 7.61% 13.71% 17.97% 25.41% 19.72% -
ROE 1.62% 0.87% 1.41% 2.95% 3.80% 4.68% 6.81% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 19.33 15.17 18.86 34.37 33.47 27.98 35.65 -33.53%
EPS 2.55 1.36 1.42 4.57 5.70 6.84 6.81 -48.07%
DPS 1.50 0.00 3.00 0.00 2.00 0.00 2.00 -17.46%
NAPS 1.57 1.56 1.00 1.55 1.50 1.46 1.00 35.11%
Adjusted Per Share Value based on latest NOSH - 215,207
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 13.07 10.25 12.74 23.23 22.65 18.94 24.10 -33.52%
EPS 1.72 0.92 0.96 3.09 3.86 4.63 4.60 -48.12%
DPS 1.01 0.00 2.03 0.00 1.35 0.00 1.35 -17.60%
NAPS 1.0618 1.0543 0.6758 1.0475 1.0151 0.9881 0.6761 35.14%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.59 0.50 0.46 0.59 0.83 0.83 0.96 -
P/RPS 3.05 3.30 2.44 1.72 2.48 2.97 2.69 8.74%
P/EPS 23.14 36.76 32.54 12.91 14.56 12.13 14.10 39.17%
EY 4.32 2.72 3.07 7.75 6.87 8.24 7.09 -28.14%
DY 2.54 0.00 6.52 0.00 2.41 0.00 2.08 14.26%
P/NAPS 0.38 0.32 0.46 0.38 0.55 0.57 0.96 -46.11%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 27/04/09 25/02/09 28/10/08 29/07/08 15/05/08 27/02/08 -
Price 0.66 0.58 0.49 0.41 0.75 0.99 0.93 -
P/RPS 3.41 3.82 2.60 1.19 2.24 3.54 2.61 19.53%
P/EPS 25.88 42.65 34.66 8.97 13.16 14.47 13.66 53.17%
EY 3.86 2.34 2.88 11.15 7.60 6.91 7.32 -34.75%
DY 2.27 0.00 6.12 0.00 2.67 0.00 2.15 3.69%
P/NAPS 0.42 0.37 0.49 0.26 0.50 0.68 0.93 -41.16%

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