[CEPAT] YoY Annualized Quarter Result on 31-Oct-2002 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- 61.59%
YoY- 336.27%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/06/01 31/10/00 CAGR
Revenue 116,378 136,822 136,608 109,774 10,836 8,866 0 -
PBT 23,538 28,080 20,044 18,222 -5,402 -3,558 0 -
Tax -6,120 -8,426 -5,660 -5,010 5,402 3,558 0 -
NP 17,418 19,654 14,384 13,212 0 0 0 -
-
NP to SH 17,418 19,654 14,384 13,212 -5,592 -3,568 0 -
-
Tax Rate 26.00% 30.01% 28.24% 27.49% - - - -
Total Cost 98,960 117,168 122,224 96,562 10,836 8,866 0 -
-
Net Worth 157,365 155,163 130,926 0 21,119 -33,973 0 -
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/06/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/06/01 31/10/00 CAGR
Net Worth 157,365 155,163 130,926 0 21,119 -33,973 0 -
NOSH 215,569 215,504 201,456 201,560 31,521 16,101 16,098 67.97%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/06/01 31/10/00 CAGR
NP Margin 14.97% 14.36% 10.53% 12.04% 0.00% 0.00% 0.00% -
ROE 11.07% 12.67% 10.99% 0.00% -26.48% 0.00% 0.00% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/06/01 31/10/00 CAGR
RPS 53.99 63.49 67.81 54.46 34.38 55.06 0.00 -
EPS 8.08 9.12 7.14 6.56 -17.74 -22.16 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.72 0.6499 0.00 0.67 -2.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 201,939
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/06/01 31/10/00 CAGR
RPS 36.55 42.97 42.90 34.47 3.40 2.78 0.00 -
EPS 5.47 6.17 4.52 4.15 -1.76 -1.12 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4942 0.4873 0.4111 0.00 0.0663 -0.1067 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/06/01 31/10/00 CAGR
Date 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 29/06/01 31/10/00 -
Price 0.57 0.59 0.56 0.53 1.01 0.29 1.23 -
P/RPS 1.06 0.93 0.83 0.97 2.94 0.53 0.00 -
P/EPS 7.05 6.47 7.84 8.09 -5.69 -1.31 0.00 -
EY 14.18 15.46 12.75 12.37 -17.56 -76.41 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.82 0.86 0.00 1.51 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/06/01 31/10/00 CAGR
Date 25/11/05 10/12/04 30/12/03 30/12/02 16/01/02 27/08/01 - -
Price 0.54 0.65 0.53 0.48 1.07 0.42 0.00 -
P/RPS 1.00 1.02 0.78 0.88 3.11 0.76 0.00 -
P/EPS 6.68 7.13 7.42 7.32 -6.03 -1.90 0.00 -
EY 14.96 14.03 13.47 13.66 -16.58 -52.76 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.90 0.82 0.00 1.60 0.00 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