[CEPAT] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
28-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 19.35%
YoY- 77.59%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 CAGR
Revenue 184,788 244,124 242,024 196,560 130,560 241,192 188,300 -0.33%
PBT 20,592 34,496 44,112 28,900 16,276 75,476 49,228 -14.24%
Tax -4,800 -7,908 -9,892 -7,256 -4,180 -14,196 -12,428 -15.44%
NP 15,792 26,588 34,220 21,644 12,096 61,280 36,800 -13.85%
-
NP to SH 15,284 25,600 32,608 20,792 11,708 58,968 35,040 -13.60%
-
Tax Rate 23.31% 22.92% 22.42% 25.11% 25.68% 18.81% 25.25% -
Total Cost 168,996 217,536 207,804 174,916 118,464 179,912 151,500 1.94%
-
Net Worth 404,746 398,568 372,843 346,533 335,744 314,668 279,803 6.72%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 CAGR
Net Worth 404,746 398,568 372,843 346,533 335,744 314,668 279,803 6.72%
NOSH 318,446 318,446 210,646 211,300 215,220 215,526 215,233 7.15%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 CAGR
NP Margin 8.55% 10.89% 14.14% 11.01% 9.26% 25.41% 19.54% -
ROE 3.78% 6.42% 8.75% 6.00% 3.49% 18.74% 12.52% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 CAGR
RPS 59.81 79.01 114.90 93.02 60.66 111.91 87.49 -6.48%
EPS 4.96 8.28 15.48 9.84 5.44 27.36 16.28 -18.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.29 1.77 1.64 1.56 1.46 1.30 0.13%
Adjusted Per Share Value based on latest NOSH - 211,260
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 CAGR
RPS 58.03 76.66 76.00 61.72 41.00 75.74 59.13 -0.33%
EPS 4.80 8.04 10.24 6.53 3.68 18.52 11.00 -13.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.271 1.2516 1.1708 1.0882 1.0543 0.9881 0.8787 6.72%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 -
Price 0.89 1.13 0.83 0.64 0.50 0.83 0.87 -
P/RPS 1.49 1.43 0.72 0.69 0.82 0.74 0.99 7.47%
P/EPS 17.99 13.64 5.36 6.50 9.19 3.03 5.34 23.88%
EY 5.56 7.33 18.65 15.38 10.88 32.96 18.71 -19.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.88 0.47 0.39 0.32 0.57 0.67 0.26%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 CAGR
Date 24/04/13 25/04/12 21/04/11 28/04/10 27/04/09 15/05/08 29/08/07 -
Price 0.89 1.14 0.87 0.63 0.58 0.99 0.73 -
P/RPS 1.49 1.44 0.76 0.68 0.96 0.88 0.83 10.86%
P/EPS 17.99 13.76 5.62 6.40 10.66 3.62 4.48 27.77%
EY 5.56 7.27 17.79 15.62 9.38 27.64 22.30 -21.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.88 0.49 0.38 0.37 0.68 0.56 3.48%

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