[CEPAT] YoY Cumulative Quarter Result on 31-Oct-2005 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- 319.31%
YoY- -11.38%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 114,044 83,411 61,822 58,189 68,411 68,304 54,887 15.74%
PBT 29,926 17,383 8,701 11,769 14,040 10,022 9,111 26.83%
Tax -7,793 -4,198 -1,795 -3,060 -4,213 -2,830 -2,505 25.46%
NP 22,133 13,185 6,906 8,709 9,827 7,192 6,606 27.33%
-
NP to SH 21,143 12,897 6,906 8,709 9,827 7,192 6,606 26.17%
-
Tax Rate 26.04% 24.15% 20.63% 26.00% 30.01% 28.24% 27.49% -
Total Cost 91,911 70,226 54,916 49,480 58,584 61,112 48,281 13.73%
-
Net Worth 293,113 0 260,319 157,365 155,163 130,926 0 -
Dividend
31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 293,113 0 260,319 157,365 155,163 130,926 0 -
NOSH 215,524 215,308 215,140 215,569 215,504 201,456 201,560 1.34%
Ratio Analysis
31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 19.41% 15.81% 11.17% 14.97% 14.36% 10.53% 12.04% -
ROE 7.21% 0.00% 2.65% 5.53% 6.33% 5.49% 0.00% -
Per Share
31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 52.91 38.74 28.74 26.99 31.74 33.91 27.23 14.20%
EPS 9.81 5.99 3.21 4.04 4.56 3.57 3.28 24.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 0.00 1.21 0.73 0.72 0.6499 0.00 -
Adjusted Per Share Value based on latest NOSH - 215,324
31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 35.81 26.19 19.41 18.27 21.48 21.45 17.24 15.73%
EPS 6.64 4.05 2.17 2.73 3.09 2.26 2.07 26.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9205 0.00 0.8175 0.4942 0.4873 0.4111 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/07 29/06/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.93 0.85 0.55 0.57 0.59 0.56 0.53 -
P/RPS 1.76 2.19 1.91 2.11 1.86 1.65 1.95 -2.02%
P/EPS 9.48 14.19 17.13 14.11 12.94 15.69 16.17 -10.12%
EY 10.55 7.05 5.84 7.09 7.73 6.37 6.18 11.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.00 0.45 0.78 0.82 0.86 0.00 -
Price Multiplier on Announcement Date
31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 28/11/07 - 14/12/06 25/11/05 10/12/04 30/12/03 30/12/02 -
Price 0.92 0.00 0.56 0.54 0.65 0.53 0.48 -
P/RPS 1.74 0.00 1.95 2.00 2.05 1.56 1.76 -0.22%
P/EPS 9.38 0.00 17.45 13.37 14.25 14.85 14.65 -8.52%
EY 10.66 0.00 5.73 7.48 7.02 6.74 6.83 9.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.00 0.46 0.74 0.90 0.82 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