[CEPAT] YoY Cumulative Quarter Result on 31-Oct-2004 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
10-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- 221.77%
YoY- 36.64%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 83,411 61,822 58,189 68,411 68,304 54,887 5,418 62.02%
PBT 17,383 8,701 11,769 14,040 10,022 9,111 -2,701 -
Tax -4,198 -1,795 -3,060 -4,213 -2,830 -2,505 2,701 -
NP 13,185 6,906 8,709 9,827 7,192 6,606 0 -
-
NP to SH 12,897 6,906 8,709 9,827 7,192 6,606 -2,796 -
-
Tax Rate 24.15% 20.63% 26.00% 30.01% 28.24% 27.49% - -
Total Cost 70,226 54,916 49,480 58,584 61,112 48,281 5,418 57.17%
-
Net Worth 0 260,319 157,365 155,163 130,926 0 21,119 -
Dividend
30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 0 260,319 157,365 155,163 130,926 0 21,119 -
NOSH 215,308 215,140 215,569 215,504 201,456 201,560 31,521 40.37%
Ratio Analysis
30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 15.81% 11.17% 14.97% 14.36% 10.53% 12.04% 0.00% -
ROE 0.00% 2.65% 5.53% 6.33% 5.49% 0.00% -13.24% -
Per Share
30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 38.74 28.74 26.99 31.74 33.91 27.23 17.19 15.42%
EPS 5.99 3.21 4.04 4.56 3.57 3.28 -8.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.21 0.73 0.72 0.6499 0.00 0.67 -
Adjusted Per Share Value based on latest NOSH - 215,700
30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 26.19 19.41 18.27 21.48 21.45 17.24 1.70 62.04%
EPS 4.05 2.17 2.73 3.09 2.26 2.07 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.8175 0.4942 0.4873 0.4111 0.00 0.0663 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 29/06/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 0.85 0.55 0.57 0.59 0.56 0.53 1.01 -
P/RPS 2.19 1.91 2.11 1.86 1.65 1.95 5.88 -15.99%
P/EPS 14.19 17.13 14.11 12.94 15.69 16.17 -11.39 -
EY 7.05 5.84 7.09 7.73 6.37 6.18 -8.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.45 0.78 0.82 0.86 0.00 1.51 -
Price Multiplier on Announcement Date
30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date - 14/12/06 25/11/05 10/12/04 30/12/03 30/12/02 16/01/02 -
Price 0.00 0.56 0.54 0.65 0.53 0.48 1.07 -
P/RPS 0.00 1.95 2.00 2.05 1.56 1.76 6.23 -
P/EPS 0.00 17.45 13.37 14.25 14.85 14.65 -12.06 -
EY 0.00 5.73 7.48 7.02 6.74 6.83 -8.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.46 0.74 0.90 0.82 0.00 1.60 -

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