[CEPAT] YoY Annualized Quarter Result on 31-Jul-2006 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
21-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- -41.74%
YoY- 5.68%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 CAGR
Revenue 241,192 188,300 139,780 108,372 101,504 110,768 92,116 18.49%
PBT 75,476 49,228 22,260 11,192 11,144 17,672 11,276 39.82%
Tax -14,196 -12,428 -6,256 -2,412 -2,836 -5,456 -3,100 30.77%
NP 61,280 36,800 16,004 8,780 8,308 12,216 8,176 42.64%
-
NP to SH 58,968 35,040 16,004 8,780 8,308 12,216 8,176 41.67%
-
Tax Rate 18.81% 25.25% 28.10% 21.55% 25.45% 30.87% 27.49% -
Total Cost 179,912 151,500 123,776 99,592 93,196 98,552 83,940 14.38%
-
Net Worth 314,668 279,803 0 256,083 151,447 148,398 0 -
Dividend
31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 CAGR
Net Worth 314,668 279,803 0 256,083 151,447 148,398 0 -
NOSH 215,526 215,233 215,107 215,196 216,354 215,070 200,782 1.25%
Ratio Analysis
31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 CAGR
NP Margin 25.41% 19.54% 11.45% 8.10% 8.18% 11.03% 8.88% -
ROE 18.74% 12.52% 0.00% 3.43% 5.49% 8.23% 0.00% -
Per Share
31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 CAGR
RPS 111.91 87.49 64.98 50.36 46.92 51.50 45.88 17.02%
EPS 27.36 16.28 7.44 4.08 3.84 5.68 4.04 40.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.30 0.00 1.19 0.70 0.69 0.00 -
Adjusted Per Share Value based on latest NOSH - 215,196
31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 CAGR
RPS 75.74 59.13 43.89 34.03 31.87 34.78 28.93 18.49%
EPS 18.52 11.00 5.03 2.76 2.61 3.84 2.57 41.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9881 0.8787 0.00 0.8042 0.4756 0.466 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 CAGR
Date 31/03/08 31/07/07 30/03/07 31/07/06 29/07/05 30/07/04 31/07/02 -
Price 0.83 0.87 0.60 0.55 0.71 0.71 0.55 -
P/RPS 0.74 0.99 0.92 1.09 1.51 1.38 1.20 -8.17%
P/EPS 3.03 5.34 8.06 13.48 18.49 12.50 13.51 -23.17%
EY 32.96 18.71 12.40 7.42 5.41 8.00 7.40 30.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.67 0.00 0.46 1.01 1.03 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 CAGR
Date 15/05/08 29/08/07 - 21/09/06 12/09/05 30/09/04 13/09/02 -
Price 0.99 0.73 0.00 0.55 0.59 0.62 0.49 -
P/RPS 0.88 0.83 0.00 1.09 1.26 1.20 1.07 -3.38%
P/EPS 3.62 4.48 0.00 13.48 15.36 10.92 12.03 -19.08%
EY 27.64 22.30 0.00 7.42 6.51 9.16 8.31 23.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.56 0.00 0.46 0.84 0.90 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