[CEPAT] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
25-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -85.43%
YoY- -21.49%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 42,433 50,481 46,197 61,031 60,506 49,140 32,640 4.46%
PBT 4,134 8,086 5,148 8,624 11,028 7,225 4,069 0.26%
Tax -714 -1,908 -1,200 -1,977 -2,473 -1,814 -1,045 -6.14%
NP 3,420 6,178 3,948 6,647 8,555 5,411 3,024 2.07%
-
NP to SH 3,302 6,071 3,821 6,400 8,152 5,198 2,927 2.02%
-
Tax Rate 17.27% 23.60% 23.31% 22.92% 22.42% 25.11% 25.68% -
Total Cost 39,013 44,303 42,249 54,384 51,951 43,729 29,616 4.69%
-
Net Worth 457,271 309,717 404,746 398,568 372,843 346,533 335,744 5.28%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 457,271 309,717 404,746 398,568 372,843 346,533 335,744 5.28%
NOSH 318,446 309,717 318,446 318,446 210,646 211,300 215,220 6.74%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 8.06% 12.24% 8.55% 10.89% 14.14% 11.01% 9.26% -
ROE 0.72% 1.96% 0.94% 1.61% 2.19% 1.50% 0.87% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 13.73 16.30 14.95 19.75 28.72 23.26 15.17 -1.64%
EPS 1.07 1.96 1.24 2.07 3.87 2.46 1.36 -3.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.00 1.31 1.29 1.77 1.64 1.56 -0.87%
Adjusted Per Share Value based on latest NOSH - 318,446
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 13.33 15.85 14.51 19.17 19.00 15.43 10.25 4.47%
EPS 1.04 1.91 1.20 2.01 2.56 1.63 0.92 2.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4359 0.9726 1.271 1.2516 1.1708 1.0882 1.0543 5.28%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.805 1.03 0.89 1.13 0.83 0.64 0.50 -
P/RPS 5.86 6.32 5.95 5.72 2.89 2.75 3.30 10.03%
P/EPS 75.32 52.55 71.97 54.55 21.45 26.02 36.76 12.69%
EY 1.33 1.90 1.39 1.83 4.66 3.84 2.72 -11.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.03 0.68 0.88 0.47 0.39 0.32 9.10%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/04/15 21/04/14 24/04/13 25/04/12 21/04/11 28/04/10 27/04/09 -
Price 0.79 1.06 0.89 1.14 0.87 0.63 0.58 -
P/RPS 5.75 6.50 5.95 5.77 3.03 2.71 3.82 7.05%
P/EPS 73.92 54.08 71.97 55.03 22.48 25.61 42.65 9.59%
EY 1.35 1.85 1.39 1.82 4.45 3.90 2.34 -8.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.06 0.68 0.88 0.49 0.38 0.37 6.16%

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