[CEPAT] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
28-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -70.16%
YoY- 77.59%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 CAGR
Revenue 46,197 61,031 60,506 49,140 32,640 60,298 47,075 -0.33%
PBT 5,148 8,624 11,028 7,225 4,069 18,869 12,307 -14.24%
Tax -1,200 -1,977 -2,473 -1,814 -1,045 -3,549 -3,107 -15.44%
NP 3,948 6,647 8,555 5,411 3,024 15,320 9,200 -13.85%
-
NP to SH 3,821 6,400 8,152 5,198 2,927 14,742 8,760 -13.60%
-
Tax Rate 23.31% 22.92% 22.42% 25.11% 25.68% 18.81% 25.25% -
Total Cost 42,249 54,384 51,951 43,729 29,616 44,978 37,875 1.94%
-
Net Worth 404,746 398,568 372,843 346,533 335,744 314,668 279,803 6.72%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 CAGR
Net Worth 404,746 398,568 372,843 346,533 335,744 314,668 279,803 6.72%
NOSH 318,446 318,446 210,646 211,300 215,220 215,526 215,233 7.15%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 CAGR
NP Margin 8.55% 10.89% 14.14% 11.01% 9.26% 25.41% 19.54% -
ROE 0.94% 1.61% 2.19% 1.50% 0.87% 4.68% 3.13% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 CAGR
RPS 14.95 19.75 28.72 23.26 15.17 27.98 21.87 -6.48%
EPS 1.24 2.07 3.87 2.46 1.36 6.84 4.07 -18.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.29 1.77 1.64 1.56 1.46 1.30 0.13%
Adjusted Per Share Value based on latest NOSH - 211,260
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 CAGR
RPS 14.51 19.17 19.00 15.43 10.25 18.94 14.78 -0.32%
EPS 1.20 2.01 2.56 1.63 0.92 4.63 2.75 -13.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.271 1.2516 1.1708 1.0882 1.0543 0.9881 0.8787 6.72%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 -
Price 0.89 1.13 0.83 0.64 0.50 0.83 0.87 -
P/RPS 5.95 5.72 2.89 2.75 3.30 2.97 3.98 7.34%
P/EPS 71.97 54.55 21.45 26.02 36.76 12.13 21.38 23.86%
EY 1.39 1.83 4.66 3.84 2.72 8.24 4.68 -19.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.88 0.47 0.39 0.32 0.57 0.67 0.26%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 CAGR
Date 24/04/13 25/04/12 21/04/11 28/04/10 27/04/09 15/05/08 29/08/07 -
Price 0.89 1.14 0.87 0.63 0.58 0.99 0.73 -
P/RPS 5.95 5.77 3.03 2.71 3.82 3.54 3.34 10.71%
P/EPS 71.97 55.03 22.48 25.61 42.65 14.47 17.94 27.75%
EY 1.39 1.82 4.45 3.90 2.34 6.91 5.58 -21.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.88 0.49 0.38 0.37 0.68 0.56 3.48%

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