[CEPAT] YoY Annualized Quarter Result on 31-Jul-2004 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
30-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- 26.07%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 31/07/01 CAGR
Revenue 139,780 108,372 101,504 110,768 92,116 122,616 0 -
PBT 22,260 11,192 11,144 17,672 11,276 14,392 -32 -
Tax -6,256 -2,412 -2,836 -5,456 -3,100 -4,084 32 -
NP 16,004 8,780 8,308 12,216 8,176 10,308 0 -
-
NP to SH 16,004 8,780 8,308 12,216 8,176 10,308 -32 -
-
Tax Rate 28.10% 21.55% 25.45% 30.87% 27.49% 28.38% - -
Total Cost 123,776 99,592 93,196 98,552 83,940 112,308 0 -
-
Net Worth 0 256,083 151,447 148,398 0 126,232 0 -
Dividend
31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 31/07/01 CAGR
Net Worth 0 256,083 151,447 148,398 0 126,232 0 -
NOSH 215,107 215,196 216,354 215,070 200,782 201,328 16,101 57.98%
Ratio Analysis
31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 31/07/01 CAGR
NP Margin 11.45% 8.10% 8.18% 11.03% 8.88% 8.41% 0.00% -
ROE 0.00% 3.43% 5.49% 8.23% 0.00% 8.17% 0.00% -
Per Share
31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 31/07/01 CAGR
RPS 64.98 50.36 46.92 51.50 45.88 60.90 0.00 -
EPS 7.44 4.08 3.84 5.68 4.04 5.12 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.19 0.70 0.69 0.00 0.627 0.00 -
Adjusted Per Share Value based on latest NOSH - 215,070
31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 31/07/01 CAGR
RPS 43.89 34.03 31.87 34.78 28.93 38.50 0.00 -
EPS 5.03 2.76 2.61 3.84 2.57 3.24 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.8042 0.4756 0.466 0.00 0.3964 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 31/07/01 CAGR
Date 30/03/07 31/07/06 29/07/05 30/07/04 31/07/02 31/07/03 31/07/01 -
Price 0.60 0.55 0.71 0.71 0.55 0.48 0.40 -
P/RPS 0.92 1.09 1.51 1.38 1.20 0.79 0.00 -
P/EPS 8.06 13.48 18.49 12.50 13.51 9.38 -201.26 -
EY 12.40 7.42 5.41 8.00 7.40 10.67 -0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.46 1.01 1.03 0.00 0.77 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 31/07/01 CAGR
Date - 21/09/06 12/09/05 30/09/04 13/09/02 29/09/03 - -
Price 0.00 0.55 0.59 0.62 0.49 0.42 0.00 -
P/RPS 0.00 1.09 1.26 1.20 1.07 0.69 0.00 -
P/EPS 0.00 13.48 15.36 10.92 12.03 8.20 0.00 -
EY 0.00 7.42 6.51 9.16 8.31 12.19 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.46 0.84 0.90 0.00 0.67 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