[CEPAT] YoY Annualized Quarter 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- 1.2%
YoY- 2576.05%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 30/09/00 CAGR
Revenue 121,054 136,424 135,565 113,584 37,009 0 9,424 61.30%
PBT 23,902 19,465 18,198 18,426 128 0 -4,433 -
Tax -6,334 -8,425 -5,185 -5,056 -128 0 4,433 -
NP 17,568 11,040 13,013 13,370 0 0 0 -
-
NP to SH 17,568 11,040 13,013 13,370 -540 0 -4,445 -
-
Tax Rate 26.50% 43.28% 28.49% 27.44% 100.00% - - -
Total Cost 103,486 125,384 122,552 100,213 37,009 0 9,424 56.63%
-
Net Worth 251,894 155,250 137,692 0 58,218 0 -31,392 -
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 30/09/00 CAGR
Div 5,741 - - - - - - -
Div Payout % 32.68% - - - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 30/09/00 CAGR
Net Worth 251,894 155,250 137,692 0 58,218 0 -31,392 -
NOSH 215,294 215,625 202,489 201,732 84,375 16,102 16,098 62.52%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 30/09/00 CAGR
NP Margin 14.51% 8.09% 9.60% 11.77% 0.00% 0.00% 0.00% -
ROE 6.97% 7.11% 9.45% 0.00% -0.93% 0.00% 0.00% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 30/09/00 CAGR
RPS 56.23 63.27 66.95 56.30 43.86 0.00 58.54 -0.75%
EPS 8.16 5.12 6.43 6.64 -0.64 0.00 -27.61 -
DPS 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 0.72 0.68 0.00 0.69 0.00 -1.95 -
Adjusted Per Share Value based on latest NOSH - 202,091
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 30/09/00 CAGR
RPS 38.01 42.84 42.57 35.67 11.62 0.00 2.96 61.29%
EPS 5.52 3.47 4.09 4.20 -0.17 0.00 -1.40 -
DPS 1.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.791 0.4875 0.4324 0.00 0.1828 0.00 -0.0986 -
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 30/09/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 29/09/00 -
Price 0.51 0.63 0.60 0.47 0.89 0.87 1.17 -
P/RPS 0.91 1.00 0.90 0.83 2.03 0.00 2.00 -13.71%
P/EPS 6.25 12.30 9.34 7.09 -139.06 0.00 -4.24 -
EY 16.00 8.13 10.71 14.10 -0.72 0.00 -23.60 -
DY 5.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.87 0.88 0.00 1.29 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 30/09/00 CAGR
Date 22/02/06 31/03/05 30/03/04 28/03/03 18/03/02 - 30/11/00 -
Price 0.51 0.54 0.62 0.41 0.93 0.00 1.00 -
P/RPS 0.91 0.85 0.93 0.73 2.12 0.00 1.71 -11.14%
P/EPS 6.25 10.55 9.65 6.19 -145.31 0.00 -3.62 -
EY 16.00 9.48 10.37 16.17 -0.69 0.00 -27.61 -
DY 5.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.75 0.91 0.00 1.35 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