[CEPAT] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
21-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -50.19%
YoY- 58.89%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 69,573 55,200 68,298 50,481 62,451 54,464 48,609 26.92%
PBT 3,559 4,013 11,437 8,086 12,718 6,003 3,905 -5.98%
Tax 119 -940 -2,895 -1,908 -153 -1,743 -1,056 -
NP 3,678 3,073 8,542 6,178 12,565 4,260 2,849 18.50%
-
NP to SH 3,335 2,890 8,263 6,071 12,188 4,197 2,847 11.09%
-
Tax Rate -3.34% 23.42% 25.31% 23.60% 1.20% 29.04% 27.04% -
Total Cost 65,895 52,127 59,756 44,303 49,886 50,204 45,760 27.43%
-
Net Worth 455,158 310,410 308,991 309,717 439,282 410,926 407,836 7.57%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 6,192 - - - 6,187 - - -
Div Payout % 185.69% - - - 50.76% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 455,158 310,410 308,991 309,717 439,282 410,926 407,836 7.57%
NOSH 309,631 310,410 308,991 309,717 309,354 318,446 318,446 -1.84%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.29% 5.57% 12.51% 12.24% 20.12% 7.82% 5.86% -
ROE 0.73% 0.93% 2.67% 1.96% 2.77% 1.02% 0.70% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 22.47 17.78 22.10 16.30 20.19 17.63 15.73 26.75%
EPS 1.08 0.93 2.67 1.96 3.94 1.36 0.92 11.24%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.47 1.00 1.00 1.00 1.42 1.33 1.32 7.41%
Adjusted Per Share Value based on latest NOSH - 309,717
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 21.85 17.33 21.45 15.85 19.61 17.10 15.26 26.95%
EPS 1.05 0.91 2.59 1.91 3.83 1.32 0.89 11.61%
DPS 1.94 0.00 0.00 0.00 1.94 0.00 0.00 -
NAPS 1.4293 0.9748 0.9703 0.9726 1.3795 1.2904 1.2807 7.57%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.815 0.955 1.03 1.03 0.935 0.90 0.93 -
P/RPS 3.63 5.37 4.66 6.32 4.63 5.11 5.91 -27.67%
P/EPS 75.67 102.58 38.52 52.55 23.73 66.25 100.93 -17.42%
EY 1.32 0.97 2.60 1.90 4.21 1.51 0.99 21.07%
DY 2.45 0.00 0.00 0.00 2.14 0.00 0.00 -
P/NAPS 0.55 0.96 1.03 1.03 0.66 0.68 0.70 -14.81%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 29/10/14 23/07/14 21/04/14 25/02/14 23/10/13 24/07/13 -
Price 0.825 0.93 1.02 1.06 0.94 0.905 0.945 -
P/RPS 3.67 5.23 4.61 6.50 4.66 5.13 6.01 -27.95%
P/EPS 76.60 99.89 38.14 54.08 23.86 66.62 102.55 -17.63%
EY 1.31 1.00 2.62 1.85 4.19 1.50 0.98 21.28%
DY 2.42 0.00 0.00 0.00 2.13 0.00 0.00 -
P/NAPS 0.56 0.93 1.02 1.06 0.66 0.68 0.72 -15.38%

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