[CEPAT] YoY Cumulative Quarter Result on 31-Jul-2004 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
30-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- -68.48%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 31/07/01 CAGR
Revenue 34,945 27,093 25,376 27,692 23,029 30,654 0 -
PBT 5,565 2,798 2,786 4,418 2,819 3,598 -8 -
Tax -1,564 -603 -709 -1,364 -775 -1,021 8 -
NP 4,001 2,195 2,077 3,054 2,044 2,577 0 -
-
NP to SH 4,001 2,195 2,077 3,054 2,044 2,577 -8 -
-
Tax Rate 28.10% 21.55% 25.45% 30.87% 27.49% 28.38% - -
Total Cost 30,944 24,898 23,299 24,638 20,985 28,077 0 -
-
Net Worth 0 256,083 151,447 148,398 0 126,232 0 -
Dividend
31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 31/07/01 CAGR
Net Worth 0 256,083 151,447 148,398 0 126,232 0 -
NOSH 215,107 215,196 216,354 215,070 200,782 201,328 16,101 57.98%
Ratio Analysis
31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 31/07/01 CAGR
NP Margin 11.45% 8.10% 8.18% 11.03% 8.88% 8.41% 0.00% -
ROE 0.00% 0.86% 1.37% 2.06% 0.00% 2.04% 0.00% -
Per Share
31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 31/07/01 CAGR
RPS 16.25 12.59 11.73 12.88 11.47 15.23 0.00 -
EPS 1.86 1.02 0.96 1.42 1.01 1.28 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.19 0.70 0.69 0.00 0.627 0.00 -
Adjusted Per Share Value based on latest NOSH - 215,070
31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 31/07/01 CAGR
RPS 10.97 8.51 7.97 8.70 7.23 9.63 0.00 -
EPS 1.26 0.69 0.65 0.96 0.64 0.81 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.8042 0.4756 0.466 0.00 0.3964 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 31/07/01 CAGR
Date 30/03/07 31/07/06 29/07/05 30/07/04 31/07/02 31/07/03 31/07/01 -
Price 0.60 0.55 0.71 0.71 0.55 0.48 0.40 -
P/RPS 3.69 4.37 6.05 5.51 4.80 3.15 0.00 -
P/EPS 32.26 53.92 73.96 50.00 54.03 37.50 -805.05 -
EY 3.10 1.85 1.35 2.00 1.85 2.67 -0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.46 1.01 1.03 0.00 0.77 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 31/07/01 CAGR
Date - 21/09/06 12/09/05 30/09/04 13/09/02 29/09/03 - -
Price 0.00 0.55 0.59 0.62 0.49 0.42 0.00 -
P/RPS 0.00 4.37 5.03 4.82 4.27 2.76 0.00 -
P/EPS 0.00 53.92 61.46 43.66 48.13 32.81 0.00 -
EY 0.00 1.85 1.63 2.29 2.08 3.05 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.46 0.84 0.90 0.00 0.67 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