[CEPAT] QoQ TTM Result on 31-Jan-2003 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- 8.2%
YoY- 1246.17%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 119,401 113,609 105,984 104,923 96,961 70,521 47,492 84.58%
PBT 17,440 17,308 16,529 17,766 15,854 6,869 4,042 164.32%
Tax -5,513 -5,434 -5,188 -4,161 -3,280 -1,645 -862 243.38%
NP 11,927 11,874 11,341 13,605 12,574 5,224 3,180 140.81%
-
NP to SH 11,927 11,874 11,341 13,605 12,574 5,224 3,172 141.22%
-
Tax Rate 31.61% 31.40% 31.39% 23.42% 20.69% 23.95% 21.33% -
Total Cost 107,474 101,735 94,643 91,318 84,387 65,297 44,312 80.22%
-
Net Worth 130,973 126,232 123,576 0 0 0 137,508 -3.18%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 130,973 126,232 123,576 0 0 0 137,508 -3.18%
NOSH 201,528 201,328 202,584 202,091 201,939 200,782 190,270 3.89%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 9.99% 10.45% 10.70% 12.97% 12.97% 7.41% 6.70% -
ROE 9.11% 9.41% 9.18% 0.00% 0.00% 0.00% 2.31% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 59.25 56.43 52.32 51.92 48.01 35.12 24.96 77.66%
EPS 5.92 5.90 5.60 6.73 6.23 2.60 1.67 131.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6499 0.627 0.61 0.00 0.00 0.00 0.7227 -6.81%
Adjusted Per Share Value based on latest NOSH - 202,091
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 37.49 35.68 33.28 32.95 30.45 22.15 14.91 84.59%
EPS 3.75 3.73 3.56 4.27 3.95 1.64 1.00 140.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4113 0.3964 0.3881 0.00 0.00 0.00 0.4318 -3.18%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 0.56 0.48 0.40 0.47 0.53 0.55 0.68 -
P/RPS 0.95 0.85 0.76 0.91 1.10 1.57 2.72 -50.31%
P/EPS 9.46 8.14 7.15 6.98 8.51 21.14 40.79 -62.15%
EY 10.57 12.29 14.00 14.32 11.75 4.73 2.45 164.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.77 0.66 0.00 0.00 0.00 0.94 -5.74%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 30/12/03 29/09/03 27/06/03 28/03/03 30/12/02 13/09/02 - -
Price 0.53 0.42 0.44 0.41 0.48 0.49 0.00 -
P/RPS 0.89 0.74 0.84 0.79 1.00 1.40 0.00 -
P/EPS 8.96 7.12 7.86 6.09 7.71 18.83 0.00 -
EY 11.17 14.04 12.72 16.42 12.97 5.31 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.67 0.72 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