[CEPAT] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -143.69%
YoY- -166.42%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 44,135 52,670 52,398 58,232 44,448 64,726 73,304 -28.67%
PBT -619 1,622 3,704 -3,224 -1,395 3,928 10,276 -
Tax 680 -962 -1,072 -647 314 -1,077 -2,653 -
NP 61 660 2,632 -3,871 -1,081 2,851 7,623 -95.98%
-
NP to SH -1,957 699 2,440 -3,185 -1,307 2,467 7,224 -
-
Tax Rate - 59.31% 28.94% - - 27.42% 25.82% -
Total Cost 44,074 52,010 49,766 62,103 45,529 61,875 65,681 -23.33%
-
Net Worth 342,953 346,043 349,132 346,043 349,132 349,132 352,222 -1.76%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 4,634 - - 6,179 -
Div Payout % - - - 0.00% - - 85.54% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 342,953 346,043 349,132 346,043 349,132 349,132 352,222 -1.76%
NOSH 318,446 318,446 318,446 318,446 318,446 318,446 318,446 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 0.14% 1.25% 5.02% -6.65% -2.43% 4.40% 10.40% -
ROE -0.57% 0.20% 0.70% -0.92% -0.37% 0.71% 2.05% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 14.28 17.05 16.96 18.85 14.39 20.95 23.73 -28.70%
EPS -0.63 0.23 0.79 -1.03 -0.42 0.80 2.34 -
DPS 0.00 0.00 0.00 1.50 0.00 0.00 2.00 -
NAPS 1.11 1.12 1.13 1.12 1.13 1.13 1.14 -1.76%
Adjusted Per Share Value based on latest NOSH - 318,446
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 13.86 16.54 16.45 18.29 13.96 20.33 23.02 -28.67%
EPS -0.61 0.22 0.77 -1.00 -0.41 0.77 2.27 -
DPS 0.00 0.00 0.00 1.46 0.00 0.00 1.94 -
NAPS 1.077 1.0867 1.0964 1.0867 1.0964 1.0964 1.1061 -1.76%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.495 0.56 0.60 0.565 0.67 0.705 0.75 -
P/RPS 3.47 3.29 3.54 3.00 4.66 3.37 3.16 6.43%
P/EPS -78.15 247.53 75.98 -54.81 -158.38 88.29 32.08 -
EY -1.28 0.40 1.32 -1.82 -0.63 1.13 3.12 -
DY 0.00 0.00 0.00 2.65 0.00 0.00 2.67 -
P/NAPS 0.45 0.50 0.53 0.50 0.59 0.62 0.66 -22.51%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 23/10/19 24/07/19 08/05/19 25/02/19 27/11/18 25/07/18 16/05/18 -
Price 0.495 0.54 0.60 0.60 0.59 0.71 0.75 -
P/RPS 3.47 3.17 3.54 3.18 4.10 3.39 3.16 6.43%
P/EPS -78.15 238.69 75.98 -58.20 -139.47 88.92 32.08 -
EY -1.28 0.42 1.32 -1.72 -0.72 1.12 3.12 -
DY 0.00 0.00 0.00 2.50 0.00 0.00 2.67 -
P/NAPS 0.45 0.48 0.53 0.54 0.52 0.63 0.66 -22.51%

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