[CEPAT] YoY Annualized Quarter Result on 31-Jul-2005 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
12-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- 222.02%
YoY- -31.99%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 CAGR
Revenue 188,300 139,780 108,372 101,504 110,768 92,116 122,616 11.31%
PBT 49,228 22,260 11,192 11,144 17,672 11,276 14,392 35.96%
Tax -12,428 -6,256 -2,412 -2,836 -5,456 -3,100 -4,084 32.05%
NP 36,800 16,004 8,780 8,308 12,216 8,176 10,308 37.42%
-
NP to SH 35,040 16,004 8,780 8,308 12,216 8,176 10,308 35.75%
-
Tax Rate 25.25% 28.10% 21.55% 25.45% 30.87% 27.49% 28.38% -
Total Cost 151,500 123,776 99,592 93,196 98,552 83,940 112,308 7.76%
-
Net Worth 279,803 0 256,083 151,447 148,398 0 126,232 22.00%
Dividend
31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 CAGR
Net Worth 279,803 0 256,083 151,447 148,398 0 126,232 22.00%
NOSH 215,233 215,107 215,196 216,354 215,070 200,782 201,328 1.68%
Ratio Analysis
31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 CAGR
NP Margin 19.54% 11.45% 8.10% 8.18% 11.03% 8.88% 8.41% -
ROE 12.52% 0.00% 3.43% 5.49% 8.23% 0.00% 8.17% -
Per Share
31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 CAGR
RPS 87.49 64.98 50.36 46.92 51.50 45.88 60.90 9.47%
EPS 16.28 7.44 4.08 3.84 5.68 4.04 5.12 33.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 0.00 1.19 0.70 0.69 0.00 0.627 19.98%
Adjusted Per Share Value based on latest NOSH - 216,354
31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 CAGR
RPS 59.13 43.89 34.03 31.87 34.78 28.93 38.50 11.31%
EPS 11.00 5.03 2.76 2.61 3.84 2.57 3.24 35.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8787 0.00 0.8042 0.4756 0.466 0.00 0.3964 22.00%
Price Multiplier on Financial Quarter End Date
31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 CAGR
Date 31/07/07 30/03/07 31/07/06 29/07/05 30/07/04 31/07/02 31/07/03 -
Price 0.87 0.60 0.55 0.71 0.71 0.55 0.48 -
P/RPS 0.99 0.92 1.09 1.51 1.38 1.20 0.79 5.79%
P/EPS 5.34 8.06 13.48 18.49 12.50 13.51 9.38 -13.12%
EY 18.71 12.40 7.42 5.41 8.00 7.40 10.67 15.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.00 0.46 1.01 1.03 0.00 0.77 -3.41%
Price Multiplier on Announcement Date
31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 CAGR
Date 29/08/07 - 21/09/06 12/09/05 30/09/04 13/09/02 29/09/03 -
Price 0.73 0.00 0.55 0.59 0.62 0.49 0.42 -
P/RPS 0.83 0.00 1.09 1.26 1.20 1.07 0.69 4.72%
P/EPS 4.48 0.00 13.48 15.36 10.92 12.03 8.20 -14.01%
EY 22.30 0.00 7.42 6.51 9.16 8.31 12.19 16.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.00 0.46 0.84 0.90 0.00 0.67 -4.38%

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