[CEPAT] YoY Annualized Quarter Result on 31-Jul-2001 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jul-2001 [#1]
Profit Trend
QoQ- 99.1%
YoY- 99.2%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/04 31/07/03 31/07/02 31/07/01 31/03/01 31/03/00 31/03/99 CAGR
Revenue 110,768 122,616 92,116 0 8,540 10,368 7,956 -2.74%
PBT 17,672 14,392 11,276 -32 -4,000 -2,932 -4,576 -
Tax -5,456 -4,084 -3,100 32 4,000 2,932 4,576 -
NP 12,216 10,308 8,176 0 0 0 0 -100.00%
-
NP to SH 12,216 10,308 8,176 -32 -4,008 -2,932 -4,588 -
-
Tax Rate 30.87% 28.38% 27.49% - - - - -
Total Cost 98,552 112,308 83,940 0 8,540 10,368 7,956 -2.62%
-
Net Worth 148,398 126,232 0 0 -33,185 -28,836 0 -100.00%
Dividend
31/07/04 31/07/03 31/07/02 31/07/01 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/04 31/07/03 31/07/02 31/07/01 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 148,398 126,232 0 0 -33,185 -28,836 0 -100.00%
NOSH 215,070 201,328 200,782 16,101 16,109 16,109 16,109 -2.69%
Ratio Analysis
31/07/04 31/07/03 31/07/02 31/07/01 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 11.03% 8.41% 8.88% 0.00% 0.00% 0.00% 0.00% -
ROE 8.23% 8.17% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/07/04 31/07/03 31/07/02 31/07/01 31/03/01 31/03/00 31/03/99 CAGR
RPS 51.50 60.90 45.88 0.00 53.01 64.36 49.39 -0.04%
EPS 5.68 5.12 4.04 0.00 -24.88 -18.20 -28.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.627 0.00 0.00 -2.06 -1.79 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 16,090
31/07/04 31/07/03 31/07/02 31/07/01 31/03/01 31/03/00 31/03/99 CAGR
RPS 34.78 38.50 28.93 0.00 2.68 3.26 2.50 -2.74%
EPS 3.84 3.24 2.57 -0.01 -1.26 -0.92 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.466 0.3964 0.00 0.00 -0.1042 -0.0906 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/07/04 31/07/03 31/07/02 31/07/01 31/03/01 31/03/00 31/03/99 CAGR
Date 30/07/04 31/07/03 31/07/02 31/07/01 30/03/01 31/03/00 - -
Price 0.71 0.48 0.55 0.40 0.27 3.96 0.00 -
P/RPS 1.38 0.79 1.20 0.00 0.51 6.15 0.00 -100.00%
P/EPS 12.50 9.38 13.51 -201.26 -1.09 -21.76 0.00 -100.00%
EY 8.00 10.67 7.40 -0.50 -92.15 -4.60 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.77 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/04 31/07/03 31/07/02 31/07/01 31/03/01 31/03/00 31/03/99 CAGR
Date 30/09/04 29/09/03 13/09/02 - 30/05/01 31/05/00 - -
Price 0.62 0.42 0.49 0.00 0.29 2.61 0.00 -
P/RPS 1.20 0.69 1.07 0.00 0.55 4.06 0.00 -100.00%
P/EPS 10.92 8.20 12.03 0.00 -1.17 -14.34 0.00 -100.00%
EY 9.16 12.19 8.31 0.00 -85.79 -6.97 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.67 0.00 0.00 0.00 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