[CEPAT] QoQ Quarter Result on 31-Oct-2004 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
10-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- 121.77%
YoY- 46.76%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 25,376 24,934 33,907 40,719 27,692 25,484 33,370 -16.70%
PBT 2,786 -5,149 559 9,622 4,418 612 3,627 -16.14%
Tax -709 -551 -2,106 -2,849 -1,364 -682 -1,059 -23.48%
NP 2,077 -5,700 -1,547 6,773 3,054 -70 2,568 -13.20%
-
NP to SH 2,077 -5,700 -1,547 6,773 3,054 -70 2,568 -13.20%
-
Tax Rate 25.45% - 376.74% 29.61% 30.87% 111.44% 29.20% -
Total Cost 23,299 30,634 35,454 33,946 24,638 25,554 30,802 -16.99%
-
Net Worth 151,447 148,415 154,699 155,304 148,398 138,515 138,590 6.09%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 151,447 148,415 154,699 155,304 148,398 138,515 138,590 6.09%
NOSH 216,354 215,094 214,861 215,700 215,070 203,698 203,809 4.06%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 8.18% -22.86% -4.56% 16.63% 11.03% -0.27% 7.70% -
ROE 1.37% -3.84% -1.00% 4.36% 2.06% -0.05% 1.85% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 11.73 11.59 15.78 18.88 12.88 12.51 16.37 -19.94%
EPS 0.96 -2.65 -0.72 3.14 1.42 -0.03 1.26 -16.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.72 0.72 0.69 0.68 0.68 1.95%
Adjusted Per Share Value based on latest NOSH - 215,700
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 7.97 7.83 10.65 12.79 8.70 8.00 10.48 -16.69%
EPS 0.65 -1.79 -0.49 2.13 0.96 -0.02 0.81 -13.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4756 0.4661 0.4858 0.4877 0.466 0.435 0.4352 6.10%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.71 0.57 0.63 0.59 0.71 1.41 0.60 -
P/RPS 6.05 4.92 3.99 3.13 5.51 11.27 3.66 39.84%
P/EPS 73.96 -21.51 -87.50 18.79 50.00 -4,103.07 47.62 34.14%
EY 1.35 -4.65 -1.14 5.32 2.00 -0.02 2.10 -25.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.83 0.87 0.82 1.03 2.07 0.88 9.62%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 12/09/05 30/06/05 31/03/05 10/12/04 30/09/04 21/06/04 30/03/04 -
Price 0.59 0.53 0.54 0.65 0.62 0.83 0.62 -
P/RPS 5.03 4.57 3.42 3.44 4.82 6.63 3.79 20.78%
P/EPS 61.46 -20.00 -75.00 20.70 43.66 -2,415.28 49.21 15.98%
EY 1.63 -5.00 -1.33 4.83 2.29 -0.04 2.03 -13.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.77 0.75 0.90 0.90 1.22 0.91 -5.20%

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