[CEPAT] QoQ TTM Result on 30-Apr-2002 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
25-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
30-Apr-2002 [#4]
Profit Trend
QoQ- 367.23%
YoY- 285.71%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 104,923 96,961 70,521 47,492 30,055 7,716 4,433 719.61%
PBT 17,766 15,854 6,869 4,042 -683 -3,488 -1,795 -
Tax -4,161 -3,280 -1,645 -862 286 700 1,795 -
NP 13,605 12,574 5,224 3,180 -397 -2,788 0 -
-
NP to SH 13,605 12,574 5,224 3,172 -1,187 -3,586 -1,800 -
-
Tax Rate 23.42% 20.69% 23.95% 21.33% - - - -
Total Cost 91,318 84,387 65,297 44,312 30,452 10,504 4,433 647.33%
-
Net Worth 0 0 0 137,508 129,904 42,261 0 -
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 0 0 0 137,508 129,904 42,261 0 -
NOSH 202,091 201,939 200,782 190,270 188,267 63,076 16,090 437.84%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 12.97% 12.97% 7.41% 6.70% -1.32% -36.13% 0.00% -
ROE 0.00% 0.00% 0.00% 2.31% -0.91% -8.49% 0.00% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 51.92 48.01 35.12 24.96 15.96 12.23 27.55 52.39%
EPS 6.73 6.23 2.60 1.67 -0.63 -5.69 -11.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.7227 0.69 0.67 0.00 -
Adjusted Per Share Value based on latest NOSH - 190,270
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 32.95 30.45 22.15 14.91 9.44 2.42 1.39 720.45%
EPS 4.27 3.95 1.64 1.00 -0.37 -1.13 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.4318 0.4079 0.1327 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 0.47 0.53 0.55 0.68 0.89 1.01 0.40 -
P/RPS 0.91 1.10 1.57 2.72 5.58 8.26 1.45 -26.63%
P/EPS 6.98 8.51 21.14 40.79 -141.16 -17.77 -3.58 -
EY 14.32 11.75 4.73 2.45 -0.71 -5.63 -27.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.94 1.29 1.51 0.00 -
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 28/03/03 30/12/02 13/09/02 - - - - -
Price 0.41 0.48 0.49 0.00 0.00 0.00 0.00 -
P/RPS 0.79 1.00 1.40 0.00 0.00 0.00 0.00 -
P/EPS 6.09 7.71 18.83 0.00 0.00 0.00 0.00 -
EY 16.42 12.97 5.31 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 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