[CEPAT] YoY Cumulative Quarter Result on 31-Oct-2006 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
14-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 214.62%
YoY- -20.7%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 132,421 114,044 83,411 61,822 58,189 68,411 68,304 15.23%
PBT 34,915 29,926 17,383 8,701 11,769 14,040 10,022 30.65%
Tax -6,635 -7,793 -4,198 -1,795 -3,060 -4,213 -2,830 20.02%
NP 28,280 22,133 13,185 6,906 8,709 9,827 7,192 34.08%
-
NP to SH 27,026 21,143 12,897 6,906 8,709 9,827 7,192 32.78%
-
Tax Rate 19.00% 26.04% 24.15% 20.63% 26.00% 30.01% 28.24% -
Total Cost 104,141 91,911 70,226 54,916 49,480 58,584 61,112 12.09%
-
Net Worth 323,277 293,113 0 260,319 157,365 155,163 130,926 21.36%
Dividend
30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 4,310 - - - - - - -
Div Payout % 15.95% - - - - - - -
Equity
30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 323,277 293,113 0 260,319 157,365 155,163 130,926 21.36%
NOSH 215,518 215,524 215,308 215,140 215,569 215,504 201,456 1.45%
Ratio Analysis
30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 21.36% 19.41% 15.81% 11.17% 14.97% 14.36% 10.53% -
ROE 8.36% 7.21% 0.00% 2.65% 5.53% 6.33% 5.49% -
Per Share
30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 61.44 52.91 38.74 28.74 26.99 31.74 33.91 13.57%
EPS 12.54 9.81 5.99 3.21 4.04 4.56 3.57 30.88%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.36 0.00 1.21 0.73 0.72 0.6499 19.62%
Adjusted Per Share Value based on latest NOSH - 215,114
30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 41.58 35.81 26.19 19.41 18.27 21.48 21.45 15.23%
EPS 8.49 6.64 4.05 2.17 2.73 3.09 2.26 32.77%
DPS 1.35 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0152 0.9205 0.00 0.8175 0.4942 0.4873 0.4111 21.36%
Price Multiplier on Financial Quarter End Date
30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/06/08 31/10/07 29/06/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.83 0.93 0.85 0.55 0.57 0.59 0.56 -
P/RPS 1.35 1.76 2.19 1.91 2.11 1.86 1.65 -4.20%
P/EPS 6.62 9.48 14.19 17.13 14.11 12.94 15.69 -16.87%
EY 15.11 10.55 7.05 5.84 7.09 7.73 6.37 20.32%
DY 2.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.68 0.00 0.45 0.78 0.82 0.86 -9.13%
Price Multiplier on Announcement Date
30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 29/07/08 28/11/07 - 14/12/06 25/11/05 10/12/04 30/12/03 -
Price 0.75 0.92 0.00 0.56 0.54 0.65 0.53 -
P/RPS 1.22 1.74 0.00 1.95 2.00 2.05 1.56 -5.12%
P/EPS 5.98 9.38 0.00 17.45 13.37 14.25 14.85 -17.70%
EY 16.72 10.66 0.00 5.73 7.48 7.02 6.74 21.48%
DY 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.68 0.00 0.46 0.74 0.90 0.82 -10.05%

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