[CEPAT] YoY Annualized Quarter Result on 31-Jul-2007 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- 35.85%
YoY- 299.09%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 CAGR
Revenue 196,560 130,560 241,192 188,300 139,780 108,372 101,504 15.20%
PBT 28,900 16,276 75,476 49,228 22,260 11,192 11,144 22.64%
Tax -7,256 -4,180 -14,196 -12,428 -6,256 -2,412 -2,836 22.29%
NP 21,644 12,096 61,280 36,800 16,004 8,780 8,308 22.76%
-
NP to SH 20,792 11,708 58,968 35,040 16,004 8,780 8,308 21.71%
-
Tax Rate 25.11% 25.68% 18.81% 25.25% 28.10% 21.55% 25.45% -
Total Cost 174,916 118,464 179,912 151,500 123,776 99,592 93,196 14.43%
-
Net Worth 346,533 335,744 314,668 279,803 0 256,083 151,447 19.39%
Dividend
31/03/10 31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 CAGR
Net Worth 346,533 335,744 314,668 279,803 0 256,083 151,447 19.39%
NOSH 211,300 215,220 215,526 215,233 215,107 215,196 216,354 -0.50%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 CAGR
NP Margin 11.01% 9.26% 25.41% 19.54% 11.45% 8.10% 8.18% -
ROE 6.00% 3.49% 18.74% 12.52% 0.00% 3.43% 5.49% -
Per Share
31/03/10 31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 CAGR
RPS 93.02 60.66 111.91 87.49 64.98 50.36 46.92 15.78%
EPS 9.84 5.44 27.36 16.28 7.44 4.08 3.84 22.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.56 1.46 1.30 0.00 1.19 0.70 20.00%
Adjusted Per Share Value based on latest NOSH - 215,233
31/03/10 31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 CAGR
RPS 61.72 41.00 75.74 59.13 43.89 34.03 31.87 15.20%
EPS 6.53 3.68 18.52 11.00 5.03 2.76 2.61 21.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0882 1.0543 0.9881 0.8787 0.00 0.8042 0.4756 19.39%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 CAGR
Date 31/03/10 31/03/09 31/03/08 31/07/07 30/03/07 31/07/06 29/07/05 -
Price 0.64 0.50 0.83 0.87 0.60 0.55 0.71 -
P/RPS 0.69 0.82 0.74 0.99 0.92 1.09 1.51 -15.44%
P/EPS 6.50 9.19 3.03 5.34 8.06 13.48 18.49 -20.06%
EY 15.38 10.88 32.96 18.71 12.40 7.42 5.41 25.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.32 0.57 0.67 0.00 0.46 1.01 -18.43%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 CAGR
Date 28/04/10 27/04/09 15/05/08 29/08/07 - 21/09/06 12/09/05 -
Price 0.63 0.58 0.99 0.73 0.00 0.55 0.59 -
P/RPS 0.68 0.96 0.88 0.83 0.00 1.09 1.26 -12.37%
P/EPS 6.40 10.66 3.62 4.48 0.00 13.48 15.36 -17.09%
EY 15.62 9.38 27.64 22.30 0.00 7.42 6.51 20.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.68 0.56 0.00 0.46 0.84 -15.62%

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