[CEPAT] YoY Cumulative Quarter Result on 31-Jul-2007 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- -32.08%
YoY- 299.09%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 CAGR
Revenue 49,140 32,640 60,298 47,075 34,945 27,093 25,376 15.20%
PBT 7,225 4,069 18,869 12,307 5,565 2,798 2,786 22.64%
Tax -1,814 -1,045 -3,549 -3,107 -1,564 -603 -709 22.29%
NP 5,411 3,024 15,320 9,200 4,001 2,195 2,077 22.76%
-
NP to SH 5,198 2,927 14,742 8,760 4,001 2,195 2,077 21.71%
-
Tax Rate 25.11% 25.68% 18.81% 25.25% 28.10% 21.55% 25.45% -
Total Cost 43,729 29,616 44,978 37,875 30,944 24,898 23,299 14.43%
-
Net Worth 346,533 335,744 314,668 279,803 0 256,083 151,447 19.39%
Dividend
31/03/10 31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 CAGR
Net Worth 346,533 335,744 314,668 279,803 0 256,083 151,447 19.39%
NOSH 211,300 215,220 215,526 215,233 215,107 215,196 216,354 -0.50%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 CAGR
NP Margin 11.01% 9.26% 25.41% 19.54% 11.45% 8.10% 8.18% -
ROE 1.50% 0.87% 4.68% 3.13% 0.00% 0.86% 1.37% -
Per Share
31/03/10 31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 CAGR
RPS 23.26 15.17 27.98 21.87 16.25 12.59 11.73 15.79%
EPS 2.46 1.36 6.84 4.07 1.86 1.02 0.96 22.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.56 1.46 1.30 0.00 1.19 0.70 20.00%
Adjusted Per Share Value based on latest NOSH - 215,233
31/03/10 31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 CAGR
RPS 15.43 10.25 18.94 14.78 10.97 8.51 7.97 15.20%
EPS 1.63 0.92 4.63 2.75 1.26 0.69 0.65 21.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0882 1.0543 0.9881 0.8787 0.00 0.8042 0.4756 19.39%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 CAGR
Date 31/03/10 31/03/09 31/03/08 31/07/07 30/03/07 31/07/06 29/07/05 -
Price 0.64 0.50 0.83 0.87 0.60 0.55 0.71 -
P/RPS 2.75 3.30 2.97 3.98 3.69 4.37 6.05 -15.53%
P/EPS 26.02 36.76 12.13 21.38 32.26 53.92 73.96 -20.04%
EY 3.84 2.72 8.24 4.68 3.10 1.85 1.35 25.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.32 0.57 0.67 0.00 0.46 1.01 -18.43%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 CAGR
Date 28/04/10 27/04/09 15/05/08 29/08/07 - 21/09/06 12/09/05 -
Price 0.63 0.58 0.99 0.73 0.00 0.55 0.59 -
P/RPS 2.71 3.82 3.54 3.34 0.00 4.37 5.03 -12.40%
P/EPS 25.61 42.65 14.47 17.94 0.00 53.92 61.46 -17.09%
EY 3.90 2.34 6.91 5.58 0.00 1.85 1.63 20.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.68 0.56 0.00 0.46 0.84 -15.62%

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