[CEPAT] YoY Annualized Quarter 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- -76.63%
YoY- -73.37%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 216,715 138,053 115,575 127,252 127,158 105,984 47,492 30.67%
PBT 50,957 23,005 20,950 9,450 14,261 16,529 3,948 56.95%
Tax -11,527 -3,250 -5,879 -6,870 -4,571 -5,188 -833 58.89%
NP 39,430 19,755 15,071 2,580 9,690 11,341 3,115 56.41%
-
NP to SH 38,138 19,755 15,071 2,580 9,690 11,341 3,115 55.50%
-
Tax Rate 22.62% 14.13% 28.06% 72.70% 32.05% 31.39% 21.10% -
Total Cost 177,285 118,298 100,504 124,672 117,468 94,643 44,377 27.64%
-
Net Worth 299,483 273,597 254,413 148,349 139,816 122,933 79,548 26.31%
Dividend
31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 8,618 4,308 4,312 - - - - -
Div Payout % 22.60% 21.81% 28.61% - - - - -
Equity
31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 299,483 273,597 254,413 148,349 139,816 122,933 79,548 26.31%
NOSH 215,455 215,430 215,604 214,999 205,612 201,529 110,070 12.56%
Ratio Analysis
31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 18.19% 14.31% 13.04% 2.03% 7.62% 10.70% 6.56% -
ROE 12.73% 7.22% 5.92% 1.74% 6.93% 9.23% 3.92% -
Per Share
31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 100.58 64.08 53.61 59.19 61.84 52.59 43.15 16.08%
EPS 17.70 9.17 7.00 1.20 4.71 5.62 2.83 38.14%
DPS 4.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.27 1.18 0.69 0.68 0.61 0.7227 12.21%
Adjusted Per Share Value based on latest NOSH - 215,094
31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 68.05 43.35 36.29 39.96 39.93 33.28 14.91 30.67%
EPS 11.98 6.20 4.73 0.81 3.04 3.56 0.98 55.45%
DPS 2.71 1.35 1.35 0.00 0.00 0.00 0.00 -
NAPS 0.9405 0.8592 0.7989 0.4659 0.4391 0.386 0.2498 26.32%
Price Multiplier on Financial Quarter End Date
31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 31/12/07 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 0.96 0.67 0.52 0.57 1.41 0.40 0.68 -
P/RPS 0.95 1.05 0.97 0.96 2.28 0.76 1.58 -8.57%
P/EPS 5.42 7.31 7.44 47.50 29.92 7.11 24.03 -23.08%
EY 18.44 13.69 13.44 2.11 3.34 14.07 4.16 30.00%
DY 4.17 2.99 3.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.53 0.44 0.83 2.07 0.66 0.94 -5.30%
Price Multiplier on Announcement Date
31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 27/02/08 29/06/07 26/05/06 30/06/05 21/06/04 27/06/03 25/06/02 -
Price 0.93 0.85 0.53 0.53 0.83 0.44 0.53 -
P/RPS 0.92 1.33 0.99 0.90 1.34 0.84 1.23 -4.98%
P/EPS 5.25 9.27 7.58 44.17 17.61 7.82 18.73 -20.08%
EY 19.03 10.79 13.19 2.26 5.68 12.79 5.34 25.10%
DY 4.30 2.35 3.77 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.67 0.45 0.77 1.22 0.72 0.73 -1.50%

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