[CEPAT] YoY Cumulative Quarter Result on 30-Apr-2004 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
21-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- -0.72%
YoY- -14.56%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 138,053 115,575 127,252 127,158 105,984 47,492 0 -
PBT 23,005 20,950 9,450 14,261 16,529 3,948 -8 -
Tax -3,250 -5,879 -6,870 -4,571 -5,188 -833 8 -
NP 19,755 15,071 2,580 9,690 11,341 3,115 0 -
-
NP to SH 19,755 15,071 2,580 9,690 11,341 3,115 -8 -
-
Tax Rate 14.13% 28.06% 72.70% 32.05% 31.39% 21.10% - -
Total Cost 118,298 100,504 124,672 117,468 94,643 44,377 0 -
-
Net Worth 273,597 254,413 148,349 139,816 122,933 79,548 0 -
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 4,308 4,312 - - - - - -
Div Payout % 21.81% 28.61% - - - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 273,597 254,413 148,349 139,816 122,933 79,548 0 -
NOSH 215,430 215,604 214,999 205,612 201,529 110,070 16,109 54.03%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 14.31% 13.04% 2.03% 7.62% 10.70% 6.56% 0.00% -
ROE 7.22% 5.92% 1.74% 6.93% 9.23% 3.92% 0.00% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 64.08 53.61 59.19 61.84 52.59 43.15 0.00 -
EPS 9.17 7.00 1.20 4.71 5.62 2.83 0.00 -
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.18 0.69 0.68 0.61 0.7227 0.00 -
Adjusted Per Share Value based on latest NOSH - 203,698
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 43.35 36.29 39.96 39.93 33.28 14.91 0.00 -
EPS 6.20 4.73 0.81 3.04 3.56 0.98 0.00 -
DPS 1.35 1.35 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8592 0.7989 0.4659 0.4391 0.386 0.2498 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 0.67 0.52 0.57 1.41 0.40 0.68 0.27 -
P/RPS 1.05 0.97 0.96 2.28 0.76 1.58 0.00 -
P/EPS 7.31 7.44 47.50 29.92 7.11 24.03 -543.69 -
EY 13.69 13.44 2.11 3.34 14.07 4.16 -0.18 -
DY 2.99 3.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.44 0.83 2.07 0.66 0.94 0.00 -
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 29/06/07 26/05/06 30/06/05 21/06/04 27/06/03 25/06/02 - -
Price 0.85 0.53 0.53 0.83 0.44 0.53 0.00 -
P/RPS 1.33 0.99 0.90 1.34 0.84 1.23 0.00 -
P/EPS 9.27 7.58 44.17 17.61 7.82 18.73 0.00 -
EY 10.79 13.19 2.26 5.68 12.79 5.34 0.00 -
DY 2.35 3.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.45 0.77 1.22 0.72 0.73 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