[CEPAT] QoQ TTM Result on 31-Jan-2005 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
31-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -33.39%
YoY- -25.86%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 117,030 124,936 127,252 127,802 127,265 124,196 127,158 -5.36%
PBT 7,178 7,817 9,449 15,211 18,279 15,081 14,261 -36.64%
Tax -5,716 -6,214 -6,869 -7,001 -5,954 -4,914 -4,571 16.02%
NP 1,462 1,603 2,580 8,210 12,325 10,167 9,690 -71.56%
-
NP to SH 1,462 1,603 2,580 8,210 12,325 10,167 9,690 -71.56%
-
Tax Rate 79.63% 79.49% 72.70% 46.03% 32.57% 32.58% 32.05% -
Total Cost 115,568 123,333 124,672 119,592 114,940 114,029 117,468 -1.07%
-
Net Worth 157,187 151,447 148,415 154,699 155,304 148,398 138,515 8.77%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 157,187 151,447 148,415 154,699 155,304 148,398 138,515 8.77%
NOSH 215,324 216,354 215,094 214,861 215,700 215,070 203,698 3.75%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 1.25% 1.28% 2.03% 6.42% 9.68% 8.19% 7.62% -
ROE 0.93% 1.06% 1.74% 5.31% 7.94% 6.85% 7.00% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 54.35 57.75 59.16 59.48 59.00 57.75 62.42 -8.79%
EPS 0.68 0.74 1.20 3.82 5.71 4.73 4.76 -72.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.70 0.69 0.72 0.72 0.69 0.68 4.83%
Adjusted Per Share Value based on latest NOSH - 214,861
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 36.75 39.23 39.96 40.13 39.96 39.00 39.93 -5.36%
EPS 0.46 0.50 0.81 2.58 3.87 3.19 3.04 -71.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4936 0.4756 0.4661 0.4858 0.4877 0.466 0.435 8.76%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.57 0.71 0.57 0.63 0.59 0.71 1.41 -
P/RPS 1.05 1.23 0.96 1.06 1.00 1.23 2.26 -39.92%
P/EPS 83.95 95.83 47.52 16.49 10.33 15.02 29.64 99.80%
EY 1.19 1.04 2.10 6.07 9.68 6.66 3.37 -49.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.01 0.83 0.87 0.82 1.03 2.07 -47.73%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 25/11/05 12/09/05 30/06/05 31/03/05 10/12/04 30/09/04 21/06/04 -
Price 0.54 0.59 0.53 0.54 0.65 0.62 0.83 -
P/RPS 0.99 1.02 0.90 0.91 1.10 1.07 1.33 -17.82%
P/EPS 79.53 79.63 44.19 14.13 11.38 13.12 17.45 174.13%
EY 1.26 1.26 2.26 7.08 8.79 7.62 5.73 -63.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.84 0.77 0.75 0.90 0.90 1.22 -28.27%

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