[CEPAT] QoQ Quarter Result on 31-Jul-2007 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- -1.53%
YoY- 299.09%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 CAGR
Revenue 76,750 66,969 56,554 47,075 48,466 43,574 34,945 184.13%
PBT 18,353 17,619 15,221 12,307 11,818 7,187 5,565 387.35%
Tax -3,216 -4,686 -4,113 -3,107 -2,634 629 -1,564 160.34%
NP 15,137 12,933 11,108 9,200 9,184 7,816 4,001 484.78%
-
NP to SH 14,662 12,383 10,579 8,760 8,896 7,816 4,001 460.55%
-
Tax Rate 17.52% 26.60% 27.02% 25.25% 22.29% -8.75% 28.10% -
Total Cost 61,613 54,036 45,446 37,875 39,282 35,758 30,944 149.44%
-
Net Worth 215,310 292,884 0 279,803 0 273,452 0 -
Dividend
31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 CAGR
Div 4,306 - - - - 4,306 - -
Div Payout % 29.37% - - - - 55.10% - -
Equity
31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 CAGR
Net Worth 215,310 292,884 0 279,803 0 273,452 0 -
NOSH 215,310 215,356 215,458 215,233 215,399 215,316 215,107 0.12%
Ratio Analysis
31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 CAGR
NP Margin 19.72% 19.31% 19.64% 19.54% 18.95% 17.94% 11.45% -
ROE 6.81% 4.23% 0.00% 3.13% 0.00% 2.86% 0.00% -
Per Share
31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 CAGR
RPS 35.65 31.10 26.25 21.87 22.50 20.24 16.25 183.70%
EPS 6.81 5.75 4.91 4.07 4.13 3.63 1.86 459.88%
DPS 2.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.00 1.36 0.00 1.30 0.00 1.27 0.00 -
Adjusted Per Share Value based on latest NOSH - 215,233
31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 CAGR
RPS 24.10 21.03 17.76 14.78 15.22 13.68 10.97 184.23%
EPS 4.60 3.89 3.32 2.75 2.79 2.45 1.26 457.75%
DPS 1.35 0.00 0.00 0.00 0.00 1.35 0.00 -
NAPS 0.6761 0.9197 0.00 0.8787 0.00 0.8587 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 CAGR
Date 31/12/07 31/10/07 28/09/07 31/07/07 29/06/07 30/04/07 30/03/07 -
Price 0.96 0.93 0.81 0.87 0.85 0.67 0.60 -
P/RPS 2.69 2.99 3.09 3.98 3.78 3.31 3.69 -34.26%
P/EPS 14.10 16.17 16.50 21.38 20.58 18.46 32.26 -66.66%
EY 7.09 6.18 6.06 4.68 4.86 5.42 3.10 199.82%
DY 2.08 0.00 0.00 0.00 0.00 2.99 0.00 -
P/NAPS 0.96 0.68 0.00 0.67 0.00 0.53 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 CAGR
Date 27/02/08 28/11/07 - 29/08/07 - 29/06/07 - -
Price 0.93 0.92 0.00 0.73 0.00 0.85 0.00 -
P/RPS 2.61 2.96 0.00 3.34 0.00 4.20 0.00 -
P/EPS 13.66 16.00 0.00 17.94 0.00 23.42 0.00 -
EY 7.32 6.25 0.00 5.58 0.00 4.27 0.00 -
DY 2.15 0.00 0.00 0.00 0.00 2.35 0.00 -
P/NAPS 0.93 0.68 0.00 0.56 0.00 0.67 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