[CEPAT] QoQ TTM Result on 31-Jul-2002 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
13-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- 64.69%
YoY- 390.22%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 105,984 104,923 96,961 70,521 47,492 30,055 7,716 476.30%
PBT 16,529 17,766 15,854 6,869 4,042 -683 -3,488 -
Tax -5,188 -4,161 -3,280 -1,645 -862 286 700 -
NP 11,341 13,605 12,574 5,224 3,180 -397 -2,788 -
-
NP to SH 11,341 13,605 12,574 5,224 3,172 -1,187 -3,586 -
-
Tax Rate 31.39% 23.42% 20.69% 23.95% 21.33% - - -
Total Cost 94,643 91,318 84,387 65,297 44,312 30,452 10,504 334.74%
-
Net Worth 123,576 0 0 0 137,508 129,904 42,261 104.88%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 123,576 0 0 0 137,508 129,904 42,261 104.88%
NOSH 202,584 202,091 201,939 200,782 190,270 188,267 63,076 118.15%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 10.70% 12.97% 12.97% 7.41% 6.70% -1.32% -36.13% -
ROE 9.18% 0.00% 0.00% 0.00% 2.31% -0.91% -8.49% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 52.32 51.92 48.01 35.12 24.96 15.96 12.23 164.23%
EPS 5.60 6.73 6.23 2.60 1.67 -0.63 -5.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.00 0.00 0.00 0.7227 0.69 0.67 -6.07%
Adjusted Per Share Value based on latest NOSH - 200,782
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 33.28 32.95 30.45 22.15 14.91 9.44 2.42 476.76%
EPS 3.56 4.27 3.95 1.64 1.00 -0.37 -1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3881 0.00 0.00 0.00 0.4318 0.4079 0.1327 104.91%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 0.40 0.47 0.53 0.55 0.68 0.89 1.01 -
P/RPS 0.76 0.91 1.10 1.57 2.72 5.58 8.26 -79.70%
P/EPS 7.15 6.98 8.51 21.14 40.79 -141.16 -17.77 -
EY 14.00 14.32 11.75 4.73 2.45 -0.71 -5.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.00 0.00 0.00 0.94 1.29 1.51 -42.49%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 27/06/03 28/03/03 30/12/02 13/09/02 - - - -
Price 0.44 0.41 0.48 0.49 0.00 0.00 0.00 -
P/RPS 0.84 0.79 1.00 1.40 0.00 0.00 0.00 -
P/EPS 7.86 6.09 7.71 18.83 0.00 0.00 0.00 -
EY 12.72 16.42 12.97 5.31 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 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