[CEPAT] YoY Cumulative Quarter Result on 31-Jul-2006 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
21-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- -85.44%
YoY- 5.68%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 CAGR
Revenue 60,298 47,075 34,945 27,093 25,376 27,692 23,029 18.49%
PBT 18,869 12,307 5,565 2,798 2,786 4,418 2,819 39.82%
Tax -3,549 -3,107 -1,564 -603 -709 -1,364 -775 30.77%
NP 15,320 9,200 4,001 2,195 2,077 3,054 2,044 42.64%
-
NP to SH 14,742 8,760 4,001 2,195 2,077 3,054 2,044 41.67%
-
Tax Rate 18.81% 25.25% 28.10% 21.55% 25.45% 30.87% 27.49% -
Total Cost 44,978 37,875 30,944 24,898 23,299 24,638 20,985 14.38%
-
Net Worth 314,668 279,803 0 256,083 151,447 148,398 0 -
Dividend
31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 CAGR
Net Worth 314,668 279,803 0 256,083 151,447 148,398 0 -
NOSH 215,526 215,233 215,107 215,196 216,354 215,070 200,782 1.25%
Ratio Analysis
31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 CAGR
NP Margin 25.41% 19.54% 11.45% 8.10% 8.18% 11.03% 8.88% -
ROE 4.68% 3.13% 0.00% 0.86% 1.37% 2.06% 0.00% -
Per Share
31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 CAGR
RPS 27.98 21.87 16.25 12.59 11.73 12.88 11.47 17.02%
EPS 6.84 4.07 1.86 1.02 0.96 1.42 1.01 40.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.30 0.00 1.19 0.70 0.69 0.00 -
Adjusted Per Share Value based on latest NOSH - 215,196
31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 CAGR
RPS 18.94 14.78 10.97 8.51 7.97 8.70 7.23 18.50%
EPS 4.63 2.75 1.26 0.69 0.65 0.96 0.64 41.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9881 0.8787 0.00 0.8042 0.4756 0.466 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 CAGR
Date 31/03/08 31/07/07 30/03/07 31/07/06 29/07/05 30/07/04 31/07/02 -
Price 0.83 0.87 0.60 0.55 0.71 0.71 0.55 -
P/RPS 2.97 3.98 3.69 4.37 6.05 5.51 4.80 -8.11%
P/EPS 12.13 21.38 32.26 53.92 73.96 50.00 54.03 -23.15%
EY 8.24 4.68 3.10 1.85 1.35 2.00 1.85 30.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.67 0.00 0.46 1.01 1.03 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 CAGR
Date 15/05/08 29/08/07 - 21/09/06 12/09/05 30/09/04 13/09/02 -
Price 0.99 0.73 0.00 0.55 0.59 0.62 0.49 -
P/RPS 3.54 3.34 0.00 4.37 5.03 4.82 4.27 -3.25%
P/EPS 14.47 17.94 0.00 53.92 61.46 43.66 48.13 -19.09%
EY 6.91 5.58 0.00 1.85 1.63 2.29 2.08 23.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.56 0.00 0.46 0.84 0.90 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