[CEPAT] QoQ Quarter Result on 31-Oct-2007 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 17.05%
YoY- 162.85%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 CAGR
Revenue 72,123 60,298 76,750 66,969 56,554 47,075 48,466 48.65%
PBT 16,046 18,869 18,353 17,619 15,221 12,307 11,818 35.66%
Tax -3,086 -3,549 -3,216 -4,686 -4,113 -3,107 -2,634 17.10%
NP 12,960 15,320 15,137 12,933 11,108 9,200 9,184 40.98%
-
NP to SH 12,284 14,742 14,662 12,383 10,579 8,760 8,896 37.96%
-
Tax Rate 19.23% 18.81% 17.52% 26.60% 27.02% 25.25% 22.29% -
Total Cost 59,163 44,978 61,613 54,036 45,446 37,875 39,282 50.44%
-
Net Worth 323,263 314,668 215,310 292,884 0 279,803 0 -
Dividend
30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 CAGR
Div 4,310 - 4,306 - - - - -
Div Payout % 35.09% - 29.37% - - - - -
Equity
30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 CAGR
Net Worth 323,263 314,668 215,310 292,884 0 279,803 0 -
NOSH 215,508 215,526 215,310 215,356 215,458 215,233 215,399 0.05%
Ratio Analysis
30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 CAGR
NP Margin 17.97% 25.41% 19.72% 19.31% 19.64% 19.54% 18.95% -
ROE 3.80% 4.68% 6.81% 4.23% 0.00% 3.13% 0.00% -
Per Share
30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 CAGR
RPS 33.47 27.98 35.65 31.10 26.25 21.87 22.50 48.59%
EPS 5.70 6.84 6.81 5.75 4.91 4.07 4.13 37.89%
DPS 2.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.46 1.00 1.36 0.00 1.30 0.00 -
Adjusted Per Share Value based on latest NOSH - 215,356
30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 CAGR
RPS 22.65 18.94 24.10 21.03 17.76 14.78 15.22 48.65%
EPS 3.86 4.63 4.60 3.89 3.32 2.75 2.79 38.22%
DPS 1.35 0.00 1.35 0.00 0.00 0.00 0.00 -
NAPS 1.0151 0.9881 0.6761 0.9197 0.00 0.8787 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 CAGR
Date 30/06/08 31/03/08 31/12/07 31/10/07 28/09/07 31/07/07 29/06/07 -
Price 0.83 0.83 0.96 0.93 0.81 0.87 0.85 -
P/RPS 2.48 2.97 2.69 2.99 3.09 3.98 3.78 -34.31%
P/EPS 14.56 12.13 14.10 16.17 16.50 21.38 20.58 -29.18%
EY 6.87 8.24 7.09 6.18 6.06 4.68 4.86 41.22%
DY 2.41 0.00 2.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.57 0.96 0.68 0.00 0.67 0.00 -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 CAGR
Date 29/07/08 15/05/08 27/02/08 28/11/07 - 29/08/07 - -
Price 0.75 0.99 0.93 0.92 0.00 0.73 0.00 -
P/RPS 2.24 3.54 2.61 2.96 0.00 3.34 0.00 -
P/EPS 13.16 14.47 13.66 16.00 0.00 17.94 0.00 -
EY 7.60 6.91 7.32 6.25 0.00 5.58 0.00 -
DY 2.67 0.00 2.15 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.68 0.93 0.68 0.00 0.56 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