[CEPAT] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 18.4%
YoY- 87.59%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 CAGR
Revenue 73,960 72,123 60,298 76,750 66,969 56,554 47,075 47.13%
PBT 13,700 16,046 18,869 18,353 17,619 15,221 12,307 9.59%
Tax -3,557 -3,086 -3,549 -3,216 -4,686 -4,113 -3,107 12.25%
NP 10,143 12,960 15,320 15,137 12,933 11,108 9,200 8.69%
-
NP to SH 9,835 12,284 14,742 14,662 12,383 10,579 8,760 10.40%
-
Tax Rate 25.96% 19.23% 18.81% 17.52% 26.60% 27.02% 25.25% -
Total Cost 63,817 59,163 44,978 61,613 54,036 45,446 37,875 56.20%
-
Net Worth 333,572 323,263 314,668 215,310 292,884 0 279,803 16.21%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 CAGR
Div - 4,310 - 4,306 - - - -
Div Payout % - 35.09% - 29.37% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 CAGR
Net Worth 333,572 323,263 314,668 215,310 292,884 0 279,803 16.21%
NOSH 215,207 215,508 215,526 215,310 215,356 215,458 215,233 -0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 CAGR
NP Margin 13.71% 17.97% 25.41% 19.72% 19.31% 19.64% 19.54% -
ROE 2.95% 3.80% 4.68% 6.81% 4.23% 0.00% 3.13% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 CAGR
RPS 34.37 33.47 27.98 35.65 31.10 26.25 21.87 47.17%
EPS 4.57 5.70 6.84 6.81 5.75 4.91 4.07 10.41%
DPS 0.00 2.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.55 1.50 1.46 1.00 1.36 0.00 1.30 16.22%
Adjusted Per Share Value based on latest NOSH - 215,310
30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 CAGR
RPS 23.23 22.65 18.94 24.10 21.03 17.76 14.78 47.18%
EPS 3.09 3.86 4.63 4.60 3.89 3.32 2.75 10.47%
DPS 0.00 1.35 0.00 1.35 0.00 0.00 0.00 -
NAPS 1.0475 1.0151 0.9881 0.6761 0.9197 0.00 0.8787 16.20%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 28/09/07 31/07/07 -
Price 0.59 0.83 0.83 0.96 0.93 0.81 0.87 -
P/RPS 1.72 2.48 2.97 2.69 2.99 3.09 3.98 -51.18%
P/EPS 12.91 14.56 12.13 14.10 16.17 16.50 21.38 -35.02%
EY 7.75 6.87 8.24 7.09 6.18 6.06 4.68 53.90%
DY 0.00 2.41 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 0.38 0.55 0.57 0.96 0.68 0.00 0.67 -38.41%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 CAGR
Date 28/10/08 29/07/08 15/05/08 27/02/08 28/11/07 - 29/08/07 -
Price 0.41 0.75 0.99 0.93 0.92 0.00 0.73 -
P/RPS 1.19 2.24 3.54 2.61 2.96 0.00 3.34 -58.61%
P/EPS 8.97 13.16 14.47 13.66 16.00 0.00 17.94 -44.70%
EY 11.15 7.60 6.91 7.32 6.25 0.00 5.58 80.71%
DY 0.00 2.67 0.00 2.15 0.00 0.00 0.00 -
P/NAPS 0.26 0.50 0.68 0.93 0.68 0.00 0.56 -48.09%

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