[CEPAT] YoY Cumulative Quarter Result on 31-Jan-2005 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
31-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -15.74%
YoY- -15.16%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 206,381 139,965 90,791 102,318 101,674 85,188 27,757 35.10%
PBT 48,615 32,604 17,927 14,599 13,649 13,820 96 154.42%
Tax -10,192 -8,311 -4,751 -6,319 -3,889 -3,792 -96 101.28%
NP 38,423 24,293 13,176 8,280 9,760 10,028 0 -
-
NP to SH 36,861 23,476 13,176 8,280 9,760 10,028 -405 -
-
Tax Rate 20.96% 25.49% 26.50% 43.28% 28.49% 27.44% 100.00% -
Total Cost 167,958 115,672 77,615 94,038 91,914 75,160 27,757 30.99%
-
Net Worth 333,924 0 251,894 155,250 137,692 0 58,218 29.94%
Dividend
30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div - - 4,305 - - - - -
Div Payout % - - 32.68% - - - - -
Equity
30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 333,924 0 251,894 155,250 137,692 0 58,218 29.94%
NOSH 215,435 215,376 215,294 215,625 202,489 201,732 84,375 15.09%
Ratio Analysis
30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 18.62% 17.36% 14.51% 8.09% 9.60% 11.77% 0.00% -
ROE 11.04% 0.00% 5.23% 5.33% 7.09% 0.00% -0.70% -
Per Share
30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 95.80 64.99 42.17 47.45 50.21 42.23 32.90 17.38%
EPS 17.11 10.90 6.12 3.84 4.82 4.98 -0.48 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 0.00 1.17 0.72 0.68 0.00 0.69 12.90%
Adjusted Per Share Value based on latest NOSH - 214,861
30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 64.81 43.95 28.51 32.13 31.93 26.75 8.72 35.09%
EPS 11.58 7.37 4.14 2.60 3.06 3.15 -0.13 -
DPS 0.00 0.00 1.35 0.00 0.00 0.00 0.00 -
NAPS 1.0486 0.00 0.791 0.4875 0.4324 0.00 0.1828 29.94%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 30/09/08 28/09/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 -
Price 0.59 0.81 0.51 0.63 0.60 0.47 0.89 -
P/RPS 0.62 1.25 1.21 1.33 1.19 1.11 2.71 -19.84%
P/EPS 3.45 7.43 8.33 16.41 12.45 9.45 -185.42 -
EY 29.00 13.46 12.00 6.10 8.03 10.58 -0.54 -
DY 0.00 0.00 3.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.00 0.44 0.87 0.88 0.00 1.29 -16.74%
Price Multiplier on Announcement Date
30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 28/10/08 - 22/02/06 31/03/05 30/03/04 28/03/03 18/03/02 -
Price 0.41 0.00 0.51 0.54 0.62 0.41 0.93 -
P/RPS 0.43 0.00 1.21 1.14 1.23 0.97 2.83 -24.61%
P/EPS 2.40 0.00 8.33 14.06 12.86 8.25 -193.75 -
EY 41.73 0.00 12.00 7.11 7.77 12.12 -0.52 -
DY 0.00 0.00 3.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.00 0.44 0.75 0.91 0.00 1.35 -21.88%

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