[CEPAT] YoY Annual (Unaudited) Result on 30-Apr-2003 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
27-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
YoY- 264.08%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 31/12/99 CAGR
Revenue 115,575 127,252 127,158 105,984 47,492 0 12,811 -2.31%
PBT 20,950 9,450 14,261 16,529 3,948 -8 -11,084 -
Tax -5,879 -6,870 -4,571 -5,188 -833 8 11,084 -
NP 15,071 2,580 9,690 11,341 3,115 0 0 -100.00%
-
NP to SH 15,071 2,580 9,690 11,341 3,115 -8 -11,084 -
-
Tax Rate 28.06% 72.70% 32.05% 31.39% 21.10% - - -
Total Cost 100,504 124,672 117,468 94,643 44,377 0 12,811 -2.17%
-
Net Worth 254,413 148,349 139,816 122,933 79,548 0 -28,175 -
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 31/12/99 CAGR
Div 4,312 - - - - - - -100.00%
Div Payout % 28.61% - - - - - - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 31/12/99 CAGR
Net Worth 254,413 148,349 139,816 122,933 79,548 0 -28,175 -
NOSH 215,604 214,999 205,612 201,529 110,070 16,102 16,100 -2.73%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 31/12/99 CAGR
NP Margin 13.04% 2.03% 7.62% 10.70% 6.56% 0.00% 0.00% -
ROE 5.92% 1.74% 6.93% 9.23% 3.92% 0.00% 0.00% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 31/12/99 CAGR
RPS 53.61 59.19 61.84 52.59 43.15 0.00 79.57 0.42%
EPS 7.00 1.20 4.71 5.62 2.83 0.00 -68.84 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.18 0.69 0.68 0.61 0.7227 0.00 -1.75 -
Adjusted Per Share Value based on latest NOSH - 202,584
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 31/12/99 CAGR
RPS 36.29 39.96 39.93 33.28 14.91 0.00 4.02 -2.32%
EPS 4.73 0.81 3.04 3.56 0.98 0.00 -3.48 -
DPS 1.35 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.7989 0.4659 0.4391 0.386 0.2498 0.00 -0.0885 -
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 31/12/99 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 - -
Price 0.52 0.57 1.41 0.40 0.68 0.27 0.00 -
P/RPS 0.97 0.96 2.28 0.76 1.58 0.00 0.00 -100.00%
P/EPS 7.44 47.50 29.92 7.11 24.03 -543.45 0.00 -100.00%
EY 13.44 2.11 3.34 14.07 4.16 -0.18 0.00 -100.00%
DY 3.85 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.44 0.83 2.07 0.66 0.94 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 31/12/99 CAGR
Date 26/05/06 30/06/05 21/06/04 27/06/03 25/06/02 28/02/01 17/03/00 -
Price 0.53 0.53 0.83 0.44 0.53 0.69 0.00 -
P/RPS 0.99 0.90 1.34 0.84 1.23 0.00 0.00 -100.00%
P/EPS 7.58 44.17 17.61 7.82 18.73 -1,388.82 0.00 -100.00%
EY 13.19 2.26 5.68 12.79 5.34 -0.07 0.00 -100.00%
DY 3.77 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.45 0.77 1.22 0.72 0.73 0.00 0.00 -100.00%

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