[CEPAT] YoY Annualized Quarter 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- -43.83%
YoY- -15.16%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 275,174 186,620 121,054 136,424 135,565 113,584 37,009 35.10%
PBT 64,820 43,472 23,902 19,465 18,198 18,426 128 154.42%
Tax -13,589 -11,081 -6,334 -8,425 -5,185 -5,056 -128 101.28%
NP 51,230 32,390 17,568 11,040 13,013 13,370 0 -
-
NP to SH 49,148 31,301 17,568 11,040 13,013 13,370 -540 -
-
Tax Rate 20.96% 25.49% 26.50% 43.28% 28.49% 27.44% 100.00% -
Total Cost 223,944 154,229 103,486 125,384 122,552 100,213 37,009 30.99%
-
Net Worth 333,924 0 251,894 155,250 137,692 0 58,218 29.94%
Dividend
30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div - - 5,741 - - - - -
Div Payout % - - 32.68% - - - - -
Equity
30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 333,924 0 251,894 155,250 137,692 0 58,218 29.94%
NOSH 215,435 215,376 215,294 215,625 202,489 201,732 84,375 15.09%
Ratio Analysis
30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 18.62% 17.36% 14.51% 8.09% 9.60% 11.77% 0.00% -
ROE 14.72% 0.00% 6.97% 7.11% 9.45% 0.00% -0.93% -
Per Share
30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 127.73 86.65 56.23 63.27 66.95 56.30 43.86 17.38%
EPS 22.81 14.53 8.16 5.12 6.43 6.64 -0.64 -
DPS 0.00 0.00 2.67 0.00 0.00 0.00 0.00 -
NAPS 1.55 0.00 1.17 0.72 0.68 0.00 0.69 12.90%
Adjusted Per Share Value based on latest NOSH - 214,861
30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 86.41 58.60 38.01 42.84 42.57 35.67 11.62 35.10%
EPS 15.43 9.83 5.52 3.47 4.09 4.20 -0.17 -
DPS 0.00 0.00 1.80 0.00 0.00 0.00 0.00 -
NAPS 1.0486 0.00 0.791 0.4875 0.4324 0.00 0.1828 29.94%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 30/09/08 28/09/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 -
Price 0.59 0.81 0.51 0.63 0.60 0.47 0.89 -
P/RPS 0.46 0.93 0.91 1.00 0.90 0.83 2.03 -19.95%
P/EPS 2.59 5.57 6.25 12.30 9.34 7.09 -139.06 -
EY 38.67 17.94 16.00 8.13 10.71 14.10 -0.72 -
DY 0.00 0.00 5.23 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.00 0.44 0.87 0.88 0.00 1.29 -16.74%
Price Multiplier on Announcement Date
30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 28/10/08 - 22/02/06 31/03/05 30/03/04 28/03/03 18/03/02 -
Price 0.41 0.00 0.51 0.54 0.62 0.41 0.93 -
P/RPS 0.32 0.00 0.91 0.85 0.93 0.73 2.12 -24.68%
P/EPS 1.80 0.00 6.25 10.55 9.65 6.19 -145.31 -
EY 55.64 0.00 16.00 9.48 10.37 16.17 -0.69 -
DY 0.00 0.00 5.23 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.00 0.44 0.75 0.91 0.00 1.35 -21.88%

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