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

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -10.63%
YoY- 82.28%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 130,560 241,192 188,300 139,780 108,372 101,504 110,768 3.58%
PBT 16,276 75,476 49,228 22,260 11,192 11,144 17,672 -1.74%
Tax -4,180 -14,196 -12,428 -6,256 -2,412 -2,836 -5,456 -5.54%
NP 12,096 61,280 36,800 16,004 8,780 8,308 12,216 -0.21%
-
NP to SH 11,708 58,968 35,040 16,004 8,780 8,308 12,216 -0.90%
-
Tax Rate 25.68% 18.81% 25.25% 28.10% 21.55% 25.45% 30.87% -
Total Cost 118,464 179,912 151,500 123,776 99,592 93,196 98,552 4.02%
-
Net Worth 335,744 314,668 279,803 0 256,083 151,447 148,398 19.11%
Dividend
31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 335,744 314,668 279,803 0 256,083 151,447 148,398 19.11%
NOSH 215,220 215,526 215,233 215,107 215,196 216,354 215,070 0.01%
Ratio Analysis
31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 9.26% 25.41% 19.54% 11.45% 8.10% 8.18% 11.03% -
ROE 3.49% 18.74% 12.52% 0.00% 3.43% 5.49% 8.23% -
Per Share
31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 60.66 111.91 87.49 64.98 50.36 46.92 51.50 3.56%
EPS 5.44 27.36 16.28 7.44 4.08 3.84 5.68 -0.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.46 1.30 0.00 1.19 0.70 0.69 19.09%
Adjusted Per Share Value based on latest NOSH - 215,107
31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 41.00 75.74 59.13 43.89 34.03 31.87 34.78 3.58%
EPS 3.68 18.52 11.00 5.03 2.76 2.61 3.84 -0.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0543 0.9881 0.8787 0.00 0.8042 0.4756 0.466 19.11%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 CAGR
Date 31/03/09 31/03/08 31/07/07 30/03/07 31/07/06 29/07/05 30/07/04 -
Price 0.50 0.83 0.87 0.60 0.55 0.71 0.71 -
P/RPS 0.82 0.74 0.99 0.92 1.09 1.51 1.38 -10.55%
P/EPS 9.19 3.03 5.34 8.06 13.48 18.49 12.50 -6.37%
EY 10.88 32.96 18.71 12.40 7.42 5.41 8.00 6.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.57 0.67 0.00 0.46 1.01 1.03 -22.15%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 CAGR
Date 27/04/09 15/05/08 29/08/07 - 21/09/06 12/09/05 30/09/04 -
Price 0.58 0.99 0.73 0.00 0.55 0.59 0.62 -
P/RPS 0.96 0.88 0.83 0.00 1.09 1.26 1.20 -4.66%
P/EPS 10.66 3.62 4.48 0.00 13.48 15.36 10.92 -0.51%
EY 9.38 27.64 22.30 0.00 7.42 6.51 9.16 0.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.68 0.56 0.00 0.46 0.84 0.90 -17.33%

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