[CEPAT] QoQ Quarter Result on 31-Jan-2003 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- -24.99%
YoY- 43.12%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 37,650 30,654 20,796 30,301 31,858 23,029 19,735 53.64%
PBT 6,424 3,598 2,709 4,709 6,292 2,819 3,852 40.49%
Tax -1,809 -1,021 -1,396 -1,287 -1,730 -775 -332 208.69%
NP 4,615 2,577 1,313 3,422 4,562 2,044 3,520 19.73%
-
NP to SH 4,615 2,577 1,313 3,422 4,562 2,044 3,520 19.73%
-
Tax Rate 28.16% 28.38% 51.53% 27.33% 27.50% 27.49% 8.62% -
Total Cost 33,035 28,077 19,483 26,879 27,296 20,985 16,215 60.50%
-
Net Worth 130,973 126,232 123,576 0 0 0 137,508 -3.18%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 130,973 126,232 123,576 0 0 0 137,508 -3.18%
NOSH 201,528 201,328 202,584 202,091 201,939 200,782 190,270 3.89%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 12.26% 8.41% 6.31% 11.29% 14.32% 8.88% 17.84% -
ROE 3.52% 2.04% 1.06% 0.00% 0.00% 0.00% 2.56% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 18.68 15.23 10.27 14.99 15.78 11.47 10.37 47.88%
EPS 2.29 1.28 0.65 1.70 2.26 1.01 1.85 15.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6499 0.627 0.61 0.00 0.00 0.00 0.7227 -6.81%
Adjusted Per Share Value based on latest NOSH - 202,091
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 11.82 9.63 6.53 9.52 10.00 7.23 6.20 53.57%
EPS 1.45 0.81 0.41 1.07 1.43 0.64 1.11 19.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4113 0.3964 0.3881 0.00 0.00 0.00 0.4318 -3.18%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 0.56 0.48 0.40 0.47 0.53 0.55 0.68 -
P/RPS 3.00 3.15 3.90 3.13 3.36 4.80 6.56 -40.55%
P/EPS 24.45 37.50 61.72 27.76 23.46 54.03 36.76 -23.74%
EY 4.09 2.67 1.62 3.60 4.26 1.85 2.72 31.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.77 0.66 0.00 0.00 0.00 0.94 -5.74%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 30/12/03 29/09/03 27/06/03 28/03/03 30/12/02 13/09/02 25/06/02 -
Price 0.53 0.42 0.44 0.41 0.48 0.49 0.53 -
P/RPS 2.84 2.76 4.29 2.73 3.04 4.27 5.11 -32.32%
P/EPS 23.14 32.81 67.89 24.21 21.25 48.13 28.65 -13.23%
EY 4.32 3.05 1.47 4.13 4.71 2.08 3.49 15.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.67 0.72 0.00 0.00 0.00 0.73 8.03%

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