[CEPAT] QoQ Quarter Result on 31-Jan-2007

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
07-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007
Profit Trend
QoQ- 6.84%
YoY- 12.67%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 48,466 43,574 34,945 32,657 34,729 27,093 24,845 77.27%
PBT 11,818 7,187 5,565 7,117 5,903 2,798 3,048 219.34%
Tax -2,634 629 -1,564 -2,084 -1,192 -603 -1,067 116.89%
NP 9,184 7,816 4,001 5,033 4,711 2,195 1,981 272.18%
-
NP to SH 8,896 7,816 4,001 5,033 4,711 2,195 1,981 262.16%
-
Tax Rate 22.29% -8.75% 28.10% 29.28% 20.19% 21.55% 35.01% -
Total Cost 39,282 35,758 30,944 27,624 30,018 24,898 22,864 58.99%
-
Net Worth 0 273,452 0 266,705 260,288 256,083 254,084 -
Dividend
30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - 4,306 - - - - - -
Div Payout % - 55.10% - - - - - -
Equity
30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 0 273,452 0 266,705 260,288 256,083 254,084 -
NOSH 215,399 215,316 215,107 215,085 215,114 215,196 215,326 0.02%
Ratio Analysis
30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 18.95% 17.94% 11.45% 15.41% 13.57% 8.10% 7.97% -
ROE 0.00% 2.86% 0.00% 1.89% 1.81% 0.86% 0.78% -
Per Share
30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 22.50 20.24 16.25 15.18 16.14 12.59 11.54 77.19%
EPS 4.13 3.63 1.86 2.34 2.19 1.02 0.92 262.05%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.27 0.00 1.24 1.21 1.19 1.18 -
Adjusted Per Share Value based on latest NOSH - 215,085
30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 15.22 13.68 10.97 10.26 10.91 8.51 7.80 77.31%
EPS 2.79 2.45 1.26 1.58 1.48 0.69 0.62 262.80%
DPS 0.00 1.35 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.8587 0.00 0.8375 0.8174 0.8042 0.7979 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 29/06/07 30/04/07 30/03/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 0.85 0.67 0.60 0.58 0.55 0.55 0.52 -
P/RPS 3.78 3.31 3.69 3.82 3.41 4.37 4.51 -14.04%
P/EPS 20.58 18.46 32.26 24.79 25.11 53.92 56.52 -57.92%
EY 4.86 5.42 3.10 4.03 3.98 1.85 1.77 137.60%
DY 0.00 2.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.53 0.00 0.47 0.45 0.46 0.44 -
Price Multiplier on Announcement Date
30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date - 29/06/07 - 07/03/07 14/12/06 21/09/06 26/05/06 -
Price 0.00 0.85 0.00 0.56 0.56 0.55 0.53 -
P/RPS 0.00 4.20 0.00 3.69 3.47 4.37 4.59 -
P/EPS 0.00 23.42 0.00 23.93 25.57 53.92 57.61 -
EY 0.00 4.27 0.00 4.18 3.91 1.85 1.74 -
DY 0.00 2.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.67 0.00 0.45 0.46 0.46 0.45 -

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