[CEPAT] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 190.4%
YoY- 95.51%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 55,200 68,298 50,481 62,451 54,464 48,609 46,197 12.59%
PBT 4,013 11,437 8,086 12,718 6,003 3,905 5,148 -15.28%
Tax -940 -2,895 -1,908 -153 -1,743 -1,056 -1,200 -15.01%
NP 3,073 8,542 6,178 12,565 4,260 2,849 3,948 -15.37%
-
NP to SH 2,890 8,263 6,071 12,188 4,197 2,847 3,821 -16.97%
-
Tax Rate 23.42% 25.31% 23.60% 1.20% 29.04% 27.04% 23.31% -
Total Cost 52,127 59,756 44,303 49,886 50,204 45,760 42,249 15.02%
-
Net Worth 310,410 308,991 309,717 439,282 410,926 407,836 404,746 -16.20%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 6,187 - - - -
Div Payout % - - - 50.76% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 310,410 308,991 309,717 439,282 410,926 407,836 404,746 -16.20%
NOSH 310,410 308,991 309,717 309,354 318,446 318,446 318,446 -1.68%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.57% 12.51% 12.24% 20.12% 7.82% 5.86% 8.55% -
ROE 0.93% 2.67% 1.96% 2.77% 1.02% 0.70% 0.94% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 17.78 22.10 16.30 20.19 17.63 15.73 14.95 12.24%
EPS 0.93 2.67 1.96 3.94 1.36 0.92 1.24 -17.43%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.42 1.33 1.32 1.31 -16.46%
Adjusted Per Share Value based on latest NOSH - 309,354
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 17.33 21.45 15.85 19.61 17.10 15.26 14.51 12.55%
EPS 0.91 2.59 1.91 3.83 1.32 0.89 1.20 -16.82%
DPS 0.00 0.00 0.00 1.94 0.00 0.00 0.00 -
NAPS 0.9748 0.9703 0.9726 1.3795 1.2904 1.2807 1.271 -16.19%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.955 1.03 1.03 0.935 0.90 0.93 0.89 -
P/RPS 5.37 4.66 6.32 4.63 5.11 5.91 5.95 -6.60%
P/EPS 102.58 38.52 52.55 23.73 66.25 100.93 71.97 26.62%
EY 0.97 2.60 1.90 4.21 1.51 0.99 1.39 -21.30%
DY 0.00 0.00 0.00 2.14 0.00 0.00 0.00 -
P/NAPS 0.96 1.03 1.03 0.66 0.68 0.70 0.68 25.82%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 29/10/14 23/07/14 21/04/14 25/02/14 23/10/13 24/07/13 24/04/13 -
Price 0.93 1.02 1.06 0.94 0.905 0.945 0.89 -
P/RPS 5.23 4.61 6.50 4.66 5.13 6.01 5.95 -8.23%
P/EPS 99.89 38.14 54.08 23.86 66.62 102.55 71.97 24.40%
EY 1.00 2.62 1.85 4.19 1.50 0.98 1.39 -19.69%
DY 0.00 0.00 0.00 2.13 0.00 0.00 0.00 -
P/NAPS 0.93 1.02 1.06 0.66 0.68 0.72 0.68 23.18%

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