[CEPAT] YoY Annualized Quarter Result on 31-Oct-2003 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 39.54%
YoY- 8.87%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/06/01 CAGR
Revenue 123,644 116,378 136,822 136,608 109,774 10,836 8,866 63.80%
PBT 17,402 23,538 28,080 20,044 18,222 -5,402 -3,558 -
Tax -3,590 -6,120 -8,426 -5,660 -5,010 5,402 3,558 -
NP 13,812 17,418 19,654 14,384 13,212 0 0 -
-
NP to SH 13,812 17,418 19,654 14,384 13,212 -5,592 -3,568 -
-
Tax Rate 20.63% 26.00% 30.01% 28.24% 27.49% - - -
Total Cost 109,832 98,960 117,168 122,224 96,562 10,836 8,866 60.21%
-
Net Worth 260,319 157,365 155,163 130,926 0 21,119 -33,973 -
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/06/01 CAGR
Net Worth 260,319 157,365 155,163 130,926 0 21,119 -33,973 -
NOSH 215,140 215,569 215,504 201,456 201,560 31,521 16,101 62.49%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/06/01 CAGR
NP Margin 11.17% 14.97% 14.36% 10.53% 12.04% 0.00% 0.00% -
ROE 5.31% 11.07% 12.67% 10.99% 0.00% -26.48% 0.00% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/06/01 CAGR
RPS 57.47 53.99 63.49 67.81 54.46 34.38 55.06 0.80%
EPS 6.42 8.08 9.12 7.14 6.56 -17.74 -22.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 0.73 0.72 0.6499 0.00 0.67 -2.11 -
Adjusted Per Share Value based on latest NOSH - 201,528
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/06/01 CAGR
RPS 38.83 36.55 42.97 42.90 34.47 3.40 2.78 63.85%
EPS 4.34 5.47 6.17 4.52 4.15 -1.76 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8175 0.4942 0.4873 0.4111 0.00 0.0663 -0.1067 -
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/06/01 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 29/06/01 -
Price 0.55 0.57 0.59 0.56 0.53 1.01 0.29 -
P/RPS 0.96 1.06 0.93 0.83 0.97 2.94 0.53 11.76%
P/EPS 8.57 7.05 6.47 7.84 8.09 -5.69 -1.31 -
EY 11.67 14.18 15.46 12.75 12.37 -17.56 -76.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.78 0.82 0.86 0.00 1.51 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/06/01 CAGR
Date 14/12/06 25/11/05 10/12/04 30/12/03 30/12/02 16/01/02 27/08/01 -
Price 0.56 0.54 0.65 0.53 0.48 1.07 0.42 -
P/RPS 0.97 1.00 1.02 0.78 0.88 3.11 0.76 4.67%
P/EPS 8.72 6.68 7.13 7.42 7.32 -6.03 -1.90 -
EY 11.46 14.96 14.03 13.47 13.66 -16.58 -52.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.74 0.90 0.82 0.00 1.60 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