[CEPAT] QoQ Quarter Result on 31-Oct-2006 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
14-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 114.62%
YoY- -28.97%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 43,574 34,945 32,657 34,729 27,093 24,845 32,602 26.26%
PBT 7,187 5,565 7,117 5,903 2,798 3,048 6,158 13.22%
Tax 629 -1,564 -2,084 -1,192 -603 -1,067 -1,691 -
NP 7,816 4,001 5,033 4,711 2,195 1,981 4,467 56.79%
-
NP to SH 7,816 4,001 5,033 4,711 2,195 1,981 4,467 56.79%
-
Tax Rate -8.75% 28.10% 29.28% 20.19% 21.55% 35.01% 27.46% -
Total Cost 35,758 30,944 27,624 30,018 24,898 22,864 28,135 21.25%
-
Net Worth 273,452 0 266,705 260,288 256,083 254,084 252,482 6.62%
Dividend
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 4,306 - - - - - 4,315 -0.16%
Div Payout % 55.10% - - - - - 96.62% -
Equity
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 273,452 0 266,705 260,288 256,083 254,084 252,482 6.62%
NOSH 215,316 215,107 215,085 215,114 215,196 215,326 215,797 -0.17%
Ratio Analysis
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 17.94% 11.45% 15.41% 13.57% 8.10% 7.97% 13.70% -
ROE 2.86% 0.00% 1.89% 1.81% 0.86% 0.78% 1.77% -
Per Share
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 20.24 16.25 15.18 16.14 12.59 11.54 15.11 26.49%
EPS 3.63 1.86 2.34 2.19 1.02 0.92 2.07 57.07%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 2.00 0.00%
NAPS 1.27 0.00 1.24 1.21 1.19 1.18 1.17 6.81%
Adjusted Per Share Value based on latest NOSH - 215,114
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 13.68 10.97 10.26 10.91 8.51 7.80 10.24 26.21%
EPS 2.45 1.26 1.58 1.48 0.69 0.62 1.40 56.81%
DPS 1.35 0.00 0.00 0.00 0.00 0.00 1.36 -0.59%
NAPS 0.8587 0.00 0.8375 0.8174 0.8042 0.7979 0.7929 6.61%
Price Multiplier on Financial Quarter End Date
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 30/04/07 30/03/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.67 0.60 0.58 0.55 0.55 0.52 0.51 -
P/RPS 3.31 3.69 3.82 3.41 4.37 4.51 3.38 -1.66%
P/EPS 18.46 32.26 24.79 25.11 53.92 56.52 24.64 -20.71%
EY 5.42 3.10 4.03 3.98 1.85 1.77 4.06 26.14%
DY 2.99 0.00 0.00 0.00 0.00 0.00 3.92 -19.56%
P/NAPS 0.53 0.00 0.47 0.45 0.46 0.44 0.44 16.13%
Price Multiplier on Announcement Date
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 29/06/07 - 07/03/07 14/12/06 21/09/06 26/05/06 22/02/06 -
Price 0.85 0.00 0.56 0.56 0.55 0.53 0.51 -
P/RPS 4.20 0.00 3.69 3.47 4.37 4.59 3.38 19.08%
P/EPS 23.42 0.00 23.93 25.57 53.92 57.61 24.64 -4.00%
EY 4.27 0.00 4.18 3.91 1.85 1.74 4.06 4.13%
DY 2.35 0.00 0.00 0.00 0.00 0.00 3.92 -33.72%
P/NAPS 0.67 0.00 0.45 0.46 0.46 0.45 0.44 40.22%

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