[CEPAT] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -7.4%
YoY- -132.7%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 67,487 63,108 51,782 44,186 59,441 44,135 52,670 17.88%
PBT 9,619 7,656 6,067 -817 2,361 -619 1,622 225.86%
Tax -3,289 -1,883 -1,657 84 -3,012 680 -962 126.10%
NP 6,330 5,773 4,410 -733 -651 61 660 348.33%
-
NP to SH 6,110 5,349 4,462 -798 -743 -1,957 699 321.55%
-
Tax Rate 34.19% 24.60% 27.31% - 127.57% - 59.31% -
Total Cost 61,157 57,335 47,372 44,919 60,092 44,074 52,010 11.35%
-
Net Worth 333,684 327,505 342,953 342,953 342,953 342,953 346,043 -2.38%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - 4,634 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 333,684 327,505 342,953 342,953 342,953 342,953 346,043 -2.38%
NOSH 318,446 318,446 318,446 318,446 318,446 318,446 318,446 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 9.38% 9.15% 8.52% -1.66% -1.10% 0.14% 1.25% -
ROE 1.83% 1.63% 1.30% -0.23% -0.22% -0.57% 0.20% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 21.84 20.43 16.76 14.30 19.24 14.28 17.05 17.85%
EPS 1.98 1.73 1.44 -0.26 -0.24 -0.63 0.23 317.30%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.08 1.06 1.11 1.11 1.11 1.11 1.12 -2.38%
Adjusted Per Share Value based on latest NOSH - 318,446
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 21.19 19.82 16.26 13.88 18.67 13.86 16.54 17.87%
EPS 1.92 1.68 1.40 -0.25 -0.23 -0.61 0.22 321.11%
DPS 0.00 0.00 0.00 0.00 1.46 0.00 0.00 -
NAPS 1.0479 1.0284 1.077 1.077 1.077 1.077 1.0867 -2.38%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.695 0.575 0.43 0.36 0.72 0.495 0.56 -
P/RPS 3.18 2.82 2.57 2.52 3.74 3.47 3.29 -2.23%
P/EPS 35.14 33.21 29.77 -139.38 -299.40 -78.15 247.53 -72.62%
EY 2.85 3.01 3.36 -0.72 -0.33 -1.28 0.40 268.07%
DY 0.00 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 0.64 0.54 0.39 0.32 0.65 0.45 0.50 17.80%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 16/11/20 22/07/20 24/06/20 26/02/20 23/10/19 24/07/19 -
Price 0.69 0.67 0.565 0.45 0.535 0.495 0.54 -
P/RPS 3.16 3.28 3.37 3.15 2.78 3.47 3.17 -0.20%
P/EPS 34.89 38.70 39.12 -174.23 -222.47 -78.15 238.69 -72.08%
EY 2.87 2.58 2.56 -0.57 -0.45 -1.28 0.42 258.00%
DY 0.00 0.00 0.00 0.00 2.80 0.00 0.00 -
P/NAPS 0.64 0.63 0.51 0.41 0.48 0.45 0.48 21.03%

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