[CEPAT] QoQ TTM Result on 30-Apr-2005 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
30-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- -68.57%
YoY- -73.37%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 115,725 117,030 124,936 127,252 127,802 127,265 124,196 -4.58%
PBT 12,777 7,178 7,817 9,449 15,211 18,279 15,081 -10.43%
Tax -5,301 -5,716 -6,214 -6,869 -7,001 -5,954 -4,914 5.16%
NP 7,476 1,462 1,603 2,580 8,210 12,325 10,167 -18.48%
-
NP to SH 7,476 1,462 1,603 2,580 8,210 12,325 10,167 -18.48%
-
Tax Rate 41.49% 79.63% 79.49% 72.70% 46.03% 32.57% 32.58% -
Total Cost 108,249 115,568 123,333 124,672 119,592 114,940 114,029 -3.39%
-
Net Worth 252,482 157,187 151,447 148,415 154,699 155,304 148,398 42.37%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 252,482 157,187 151,447 148,415 154,699 155,304 148,398 42.37%
NOSH 215,797 215,324 216,354 215,094 214,861 215,700 215,070 0.22%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 6.46% 1.25% 1.28% 2.03% 6.42% 9.68% 8.19% -
ROE 2.96% 0.93% 1.06% 1.74% 5.31% 7.94% 6.85% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 53.63 54.35 57.75 59.16 59.48 59.00 57.75 -4.80%
EPS 3.46 0.68 0.74 1.20 3.82 5.71 4.73 -18.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 0.73 0.70 0.69 0.72 0.72 0.69 42.06%
Adjusted Per Share Value based on latest NOSH - 215,094
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 36.34 36.75 39.23 39.96 40.13 39.96 39.00 -4.58%
EPS 2.35 0.46 0.50 0.81 2.58 3.87 3.19 -18.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7929 0.4936 0.4756 0.4661 0.4858 0.4877 0.466 42.38%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.51 0.57 0.71 0.57 0.63 0.59 0.71 -
P/RPS 0.95 1.05 1.23 0.96 1.06 1.00 1.23 -15.77%
P/EPS 14.72 83.95 95.83 47.52 16.49 10.33 15.02 -1.33%
EY 6.79 1.19 1.04 2.10 6.07 9.68 6.66 1.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.78 1.01 0.83 0.87 0.82 1.03 -43.19%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 22/02/06 25/11/05 12/09/05 30/06/05 31/03/05 10/12/04 30/09/04 -
Price 0.51 0.54 0.59 0.53 0.54 0.65 0.62 -
P/RPS 0.95 0.99 1.02 0.90 0.91 1.10 1.07 -7.60%
P/EPS 14.72 79.53 79.63 44.19 14.13 11.38 13.12 7.95%
EY 6.79 1.26 1.26 2.26 7.08 8.79 7.62 -7.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.74 0.84 0.77 0.75 0.90 0.90 -37.85%

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