[CEPAT] YoY Annualized Quarter Result on 31-Oct-2006 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
14-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 57.31%
YoY- -20.7%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 264,842 228,088 166,822 123,644 116,378 136,822 136,608 15.23%
PBT 69,830 59,852 34,766 17,402 23,538 28,080 20,044 30.65%
Tax -13,270 -15,586 -8,396 -3,590 -6,120 -8,426 -5,660 20.02%
NP 56,560 44,266 26,370 13,812 17,418 19,654 14,384 34.08%
-
NP to SH 54,052 42,286 25,794 13,812 17,418 19,654 14,384 32.78%
-
Tax Rate 19.00% 26.04% 24.15% 20.63% 26.00% 30.01% 28.24% -
Total Cost 208,282 183,822 140,452 109,832 98,960 117,168 122,224 12.09%
-
Net Worth 323,277 293,113 0 260,319 157,365 155,163 130,926 21.36%
Dividend
30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 8,620 - - - - - - -
Div Payout % 15.95% - - - - - - -
Equity
30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 323,277 293,113 0 260,319 157,365 155,163 130,926 21.36%
NOSH 215,518 215,524 215,308 215,140 215,569 215,504 201,456 1.45%
Ratio Analysis
30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 21.36% 19.41% 15.81% 11.17% 14.97% 14.36% 10.53% -
ROE 16.72% 14.43% 0.00% 5.31% 11.07% 12.67% 10.99% -
Per Share
30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 122.89 105.83 77.48 57.47 53.99 63.49 67.81 13.58%
EPS 25.08 19.62 11.98 6.42 8.08 9.12 7.14 30.88%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.36 0.00 1.21 0.73 0.72 0.6499 19.62%
Adjusted Per Share Value based on latest NOSH - 215,114
30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 83.17 71.63 52.39 38.83 36.55 42.97 42.90 15.23%
EPS 16.97 13.28 8.10 4.34 5.47 6.17 4.52 32.76%
DPS 2.71 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0152 0.9205 0.00 0.8175 0.4942 0.4873 0.4111 21.36%
Price Multiplier on Financial Quarter End Date
30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/06/08 31/10/07 29/06/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.83 0.93 0.85 0.55 0.57 0.59 0.56 -
P/RPS 0.68 0.88 1.10 0.96 1.06 0.93 0.83 -4.17%
P/EPS 3.31 4.74 7.10 8.57 7.05 6.47 7.84 -16.86%
EY 30.22 21.10 14.09 11.67 14.18 15.46 12.75 20.30%
DY 4.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.68 0.00 0.45 0.78 0.82 0.86 -9.13%
Price Multiplier on Announcement Date
30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 29/07/08 28/11/07 - 14/12/06 25/11/05 10/12/04 30/12/03 -
Price 0.75 0.92 0.00 0.56 0.54 0.65 0.53 -
P/RPS 0.61 0.87 0.00 0.97 1.00 1.02 0.78 -5.12%
P/EPS 2.99 4.69 0.00 8.72 6.68 7.13 7.42 -17.69%
EY 33.44 21.33 0.00 11.46 14.96 14.03 13.47 21.50%
DY 5.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.68 0.00 0.46 0.74 0.90 0.82 -10.05%

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