[CEPAT] QoQ Quarter Result on 31-Jan-2002 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
18-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jan-2002 [#3]
Profit Trend
QoQ- 185.76%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/06/01 CAGR
Revenue 31,858 23,029 19,735 22,339 5,418 0 2,298 614.59%
PBT 6,292 2,819 3,852 2,797 -2,693 -8 -779 -
Tax -1,730 -775 -332 -406 2,693 8 779 -
NP 4,562 2,044 3,520 2,391 0 0 0 -
-
NP to SH 4,562 2,044 3,520 2,391 -2,788 -8 -782 -
-
Tax Rate 27.50% 27.49% 8.62% 14.52% - - - -
Total Cost 27,296 20,985 16,215 19,948 5,418 0 2,298 536.58%
-
Net Worth 0 0 137,508 129,904 42,261 0 -33,951 -
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/06/01 CAGR
Net Worth 0 0 137,508 129,904 42,261 0 -33,951 -
NOSH 201,939 200,782 190,270 188,267 63,076 16,090 16,090 563.35%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/06/01 CAGR
NP Margin 14.32% 8.88% 17.84% 10.70% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 2.56% 1.84% -6.60% 0.00% 0.00% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/06/01 CAGR
RPS 15.78 11.47 10.37 11.87 8.59 0.00 14.28 7.75%
EPS 2.26 1.01 1.85 1.27 -4.42 0.00 -4.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.7227 0.69 0.67 0.00 -2.11 -
Adjusted Per Share Value based on latest NOSH - 188,267
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/06/01 CAGR
RPS 10.00 7.23 6.20 7.02 1.70 0.00 0.72 615.58%
EPS 1.43 0.64 1.11 0.75 -0.88 0.00 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.4318 0.4079 0.1327 0.00 -0.1066 -
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/06/01 CAGR
Date 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 29/06/01 -
Price 0.53 0.55 0.68 0.89 1.01 0.40 0.29 -
P/RPS 3.36 4.80 6.56 7.50 11.76 0.00 2.03 45.77%
P/EPS 23.46 54.03 36.76 70.08 -22.85 -804.53 -5.97 -
EY 4.26 1.85 2.72 1.43 -4.38 -0.12 -16.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.94 1.29 1.51 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/06/01 CAGR
Date 30/12/02 13/09/02 25/06/02 18/03/02 16/01/02 - 27/08/01 -
Price 0.48 0.49 0.53 0.93 1.07 0.00 0.42 -
P/RPS 3.04 4.27 5.11 7.84 12.46 0.00 2.94 2.53%
P/EPS 21.25 48.13 28.65 73.23 -24.21 0.00 -8.64 -
EY 4.71 2.08 3.49 1.37 -4.13 0.00 -11.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.73 1.35 1.60 0.00 0.00 -

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