[CEPAT] YoY Cumulative Quarter Result on 31-Jul-2005 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
12-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- -19.5%
YoY- -31.99%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 CAGR
Revenue 47,075 34,945 27,093 25,376 27,692 23,029 30,654 11.31%
PBT 12,307 5,565 2,798 2,786 4,418 2,819 3,598 35.96%
Tax -3,107 -1,564 -603 -709 -1,364 -775 -1,021 32.05%
NP 9,200 4,001 2,195 2,077 3,054 2,044 2,577 37.42%
-
NP to SH 8,760 4,001 2,195 2,077 3,054 2,044 2,577 35.75%
-
Tax Rate 25.25% 28.10% 21.55% 25.45% 30.87% 27.49% 28.38% -
Total Cost 37,875 30,944 24,898 23,299 24,638 20,985 28,077 7.76%
-
Net Worth 279,803 0 256,083 151,447 148,398 0 126,232 22.00%
Dividend
31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 CAGR
Net Worth 279,803 0 256,083 151,447 148,398 0 126,232 22.00%
NOSH 215,233 215,107 215,196 216,354 215,070 200,782 201,328 1.68%
Ratio Analysis
31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 CAGR
NP Margin 19.54% 11.45% 8.10% 8.18% 11.03% 8.88% 8.41% -
ROE 3.13% 0.00% 0.86% 1.37% 2.06% 0.00% 2.04% -
Per Share
31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 CAGR
RPS 21.87 16.25 12.59 11.73 12.88 11.47 15.23 9.46%
EPS 4.07 1.86 1.02 0.96 1.42 1.01 1.28 33.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 0.00 1.19 0.70 0.69 0.00 0.627 19.98%
Adjusted Per Share Value based on latest NOSH - 216,354
31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 CAGR
RPS 14.78 10.97 8.51 7.97 8.70 7.23 9.63 11.29%
EPS 2.75 1.26 0.69 0.65 0.96 0.64 0.81 35.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8787 0.00 0.8042 0.4756 0.466 0.00 0.3964 22.00%
Price Multiplier on Financial Quarter End Date
31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 CAGR
Date 31/07/07 30/03/07 31/07/06 29/07/05 30/07/04 31/07/02 31/07/03 -
Price 0.87 0.60 0.55 0.71 0.71 0.55 0.48 -
P/RPS 3.98 3.69 4.37 6.05 5.51 4.80 3.15 6.01%
P/EPS 21.38 32.26 53.92 73.96 50.00 54.03 37.50 -13.09%
EY 4.68 3.10 1.85 1.35 2.00 1.85 2.67 15.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.00 0.46 1.01 1.03 0.00 0.77 -3.41%
Price Multiplier on Announcement Date
31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 CAGR
Date 29/08/07 - 21/09/06 12/09/05 30/09/04 13/09/02 29/09/03 -
Price 0.73 0.00 0.55 0.59 0.62 0.49 0.42 -
P/RPS 3.34 0.00 4.37 5.03 4.82 4.27 2.76 4.88%
P/EPS 17.94 0.00 53.92 61.46 43.66 48.13 32.81 -13.99%
EY 5.58 0.00 1.85 1.63 2.29 2.08 3.05 16.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.00 0.46 0.84 0.90 0.00 0.67 -4.38%

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