[CEPAT] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
29-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 83.33%
YoY- 109.55%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 CAGR
Revenue 139,833 98,871 74,273 132,421 114,044 83,411 61,822 19.11%
PBT 30,265 11,366 11,907 34,915 29,926 17,383 8,701 30.62%
Tax -7,299 -3,033 -3,134 -6,635 -7,793 -4,198 -1,795 35.07%
NP 22,966 8,333 8,773 28,280 22,133 13,185 6,906 29.37%
-
NP to SH 21,707 7,971 8,419 27,026 21,143 12,897 6,906 27.82%
-
Tax Rate 24.12% 26.68% 26.32% 19.00% 26.04% 24.15% 20.63% -
Total Cost 116,867 90,538 65,500 104,141 91,911 70,226 54,916 17.57%
-
Net Worth 378,878 348,863 338,051 323,277 293,113 0 260,319 8.37%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 CAGR
Div - 2,114 3,229 4,310 - - - -
Div Payout % - 26.53% 38.36% 15.95% - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 CAGR
Net Worth 378,878 348,863 338,051 323,277 293,113 0 260,319 8.37%
NOSH 209,324 211,432 215,319 215,518 215,524 215,308 215,140 -0.58%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 CAGR
NP Margin 16.42% 8.43% 11.81% 21.36% 19.41% 15.81% 11.17% -
ROE 5.73% 2.28% 2.49% 8.36% 7.21% 0.00% 2.65% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 CAGR
RPS 66.80 46.76 34.49 61.44 52.91 38.74 28.74 19.81%
EPS 10.37 3.77 3.91 12.54 9.81 5.99 3.21 28.57%
DPS 0.00 1.00 1.50 2.00 0.00 0.00 0.00 -
NAPS 1.81 1.65 1.57 1.50 1.36 0.00 1.21 9.01%
Adjusted Per Share Value based on latest NOSH - 215,508
30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 CAGR
RPS 43.91 31.05 23.32 41.58 35.81 26.19 19.41 19.12%
EPS 6.82 2.50 2.64 8.49 6.64 4.05 2.17 27.81%
DPS 0.00 0.66 1.01 1.35 0.00 0.00 0.00 -
NAPS 1.1898 1.0955 1.0616 1.0152 0.9205 0.00 0.8175 8.37%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 29/06/07 31/10/06 -
Price 0.95 0.59 0.59 0.83 0.93 0.85 0.55 -
P/RPS 1.42 1.26 1.71 1.35 1.76 2.19 1.91 -6.15%
P/EPS 9.16 15.65 15.09 6.62 9.48 14.19 17.13 -12.55%
EY 10.92 6.39 6.63 15.11 10.55 7.05 5.84 14.35%
DY 0.00 1.69 2.54 2.41 0.00 0.00 0.00 -
P/NAPS 0.52 0.36 0.38 0.55 0.68 0.00 0.45 3.14%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 CAGR
Date 03/08/11 28/07/10 21/08/09 29/07/08 28/11/07 - 14/12/06 -
Price 1.01 0.64 0.66 0.75 0.92 0.00 0.56 -
P/RPS 1.51 1.37 1.91 1.22 1.74 0.00 1.95 -5.33%
P/EPS 9.74 16.98 16.88 5.98 9.38 0.00 17.45 -11.74%
EY 10.27 5.89 5.92 16.72 10.66 0.00 5.73 13.32%
DY 0.00 1.56 2.27 2.67 0.00 0.00 0.00 -
P/NAPS 0.56 0.39 0.42 0.50 0.68 0.00 0.46 4.30%

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